Add to comparison table
Insider Transactions
5Y price score: 404 
5Y return: +293.32%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 15-sep.-26 | Sale | (7,500) | 223.4 | (1,675,425) | 775,686 | MURPHY MATTHEW J | director, officer: Chairman of the Board and CEO | link |
| 01-sep.-26 | Sale | (10,000) | 203.3 | (2,032,700) | 217,941 | Koopmans Chris | officer: President and COO | link |
| 17-aug.-26 | Sale | (7,500) | 236.1 | (1,770,600) | 783,186 | MURPHY MATTHEW J | director, officer: Chairman of the Board and CEO | link |
| 03-aug.-26 | Sale | (10,000) | 180.5 | (1,805,000) | 227,941 | Koopmans Chris | officer: President and COO | link |
| 16-jul.-26 | Sale | (9,013) | 199.2 | (1,795,750) | 57,139 | Bharathi Sandeep | officer: President, Data Center Group | link |
| 15-jul.-26 | Sale | (7,500) | 209.5 | (1,571,400) | 780,509 | MURPHY MATTHEW J | director, officer: Chairman of the Board and CEO | link |
| 01-jul.-26 | Sale | (10,000) | 281.9 | (2,819,200) | 227,754 | Koopmans Chris | officer: President and COO | link |
| 25-jun.-26 | Award | 1,034 | - | - | 1,034 | House Rebecca W | director | link |
| 25-jun.-26 | Award | 1,034 | - | - | 1,034 | Knight Marachel | director | link |
| 25-jun.-26 | Award | 1,034 | - | - | 1,034 | RAMASWAMI RAJIV | director | link |
70.6
52-week range
329.8
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
0.8 %
Dividend Yield TTM
0.1 %
Market cap $
$ 213,906
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
80.9
Price / Book TTM
11.8
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.2
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
229.4 %
295.2 %
1,836 %
Free cash flow per share growth
9.5 %
53.9 %
448.3 %
Earnings per share growth
50 %
848.8 %
293.1 %
Dividends
Previous dividend:0.06 per share, Paid, Ex-div date Jul 10, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
(1.6)
-
0.9
(0.3)
2.3
(0.4)
(0.5)
(0.2)
(1.1)
(1)
3.1
-
0.2
0.2
0.2
0.2
0.2
0.2
02FCF per share
0.3
(0.8)
1
0.9
0.4
1
0.8
1.3
1.2
1.6
1.6
18.6%
1.3
1.3
1.4
1.4
1.4
1.3
04Dividends payout, %
(15.1)%
578.2%
27.6%
(82.7)%
10.1%
(57.9)%
(45.4)%
(125)%
(22.2)%
(23.5)%
7.7%
-
-
-
-
-
-
-
05Revenue
$ 2,649
$ 2,301
$ 2,409
$ 2,866
$ 2,699
$ 2,969
$ 4,462
$ 5,920
$ 5,508
$ 5,767
$ 8,195
12%
$ 9,174
$ 10,271
$ 11,499
$ 12,873
$ 14,412
$ 14,845
06ㅤ% Change
-
(13.1)%
4.7%
19%
(5.8)%
10%
50.3%
32.7%
(7)%
4.7%
42.1%
12%
12%
12%
12%
12%
12%
12%
07Net Income
(811.4)
21.2
432.4
(179.1)
1,584
(277.3)
(421)
(163.5)
(933.4)
(885)
2,670
-
162.2
181.6
203.3
227.6
254.8
262.4
08ㅤ% Margin
(30.6)%
0.9%
18%
(6.3)%
58.7%
(9.3)%
(9.4)%
(2.8)%
(17)%
(15.4)%
32.6%
1.8% A
1.8%
1.8%
1.8%
1.8%
1.8%
1.8%
09CFO
205.4
(358.4)
571.1
596.7
360.3
817.3
819.3
1,289
1,371
1,681
1,751
23.9%
1,611
1,803
2,019
2,260
2,530
2,606
10ㅤ% Of revenue
7.8%
(15.6)%
23.7%
20.8%
13.4%
27.5%
18.4%
21.8%
24.9%
29.2%
21.4%
17.6% A
17.6%
17.6%
17.6%
17.6%
17.6%
17.6%
11CAPEX
(55.7)
(54.8)
(45.1)
(87.5)
(86.6)
(119.5)
(186.9)
(217.3)
(350.2)
(291.6)
(354.1)
20.3%
(426)
(512.5)
(616.6)
(741.9)
(892.6)
(1,074)
12ㅤ% Change
-
(1.6)%
(17.7)%
93.8%
(1)%
37.9%
56.4%
16.3%
61.2%
(16.7)%
21.4%
20.3% A
20.3%
20.3%
20.3%
20.3%
20.3%
20.3%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
149.6
(413.3)
526
509.3
273.7
697.8
632.4
1,072
1,020
1,390
1,396
25%
1,185
1,291
1,402
1,518
1,638
1,532
14Total assets
5,442
4,649
4,708
10,017
11,133
10,765
22,109
22,522
21,229
20,205
22,285
15.1%
25,659
29,544
34,017
39,167
45,097
51,924
15ㅤ% Change
-
(14.6)%
1.3%
112.8%
11.2%
(3.3)%
105.4%
1.9%
(5.7)%
(4.8)%
10.3%
15.1%
15.1%
15.1%
15.1%
15.1%
15.1%
15.1%
16Total liabilities
1,302
621
566.9
2,710
2,455
2,329
6,407
6,885
6,397
6,778
7,977
19.9%
9,185
10,575
12,176
14,020
16,142
18,586
17ㅤ% Of assets
23.9%
13.4%
12%
27.1%
22.1%
21.6%
29%
30.6%
30.1%
33.5%
35.8%
35.8% A
35.8%
35.8%
35.8%
35.8%
35.8%
35.8%
18Shareholders Equity
4,140
4,028
4,141
7,306
8,679
8,436
15,702
15,637
14,831
13,427
14,308
13.2%
16,475
18,969
21,841
25,147
28,955
33,338
19Net Debt
(1,278)
(814.1)
(888.5)
1,150
935.9
581.2
4,113
3,827
3,451
3,395
2,152
-
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
510,945
517,513
509,667
591,232
676,094
668,772
796,855
851,400
861,300
865,500
869,700
5.5%
917,211
967,316
1,020,160
1,075,889
1,134,664
1,196,649
21ㅤ% Change
-
1.3%
(1.5)%
16%
14.4%
(1.1)%
19.2%
6.9%
1.2%
0.5%
0.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
22ROA
(14.9)%
0.5%
9.2%
(1.8)%
14.2%
(2.6)%
(1.9)%
(0.7)%
(4.4)%
(4.4)%
12%
-
0.6%
0.6%
0.6%
0.6%
0.6%
0.5%
23ROE
(19.6)%
0.5%
10.4%
(2.5)%
18.3%
(3.3)%
(2.7)%
(1.1)%
(6.3)%
(6.6)%
18.7%
-
1%
1%
0.9%
0.9%
0.9%
0.8%
24Interest coverage
34.5
630.5
733.2
2.9
(2.1)
(3.7)
(2.5)
1.4
(2.7)
(3.8)
6.6
-
-
-
-
-
-
-
25Dividend Yield
2.7%
1.6%
1%
1.4%
1%
0.5%
0.3%
0.6%
0.4%
0.2%
0.3%
-
-
-
-
-
-
-
26P/E Ratio
(5.6)
371.8
26.8
(61.8)
10.1
(129)
(134.7)
(227.1)
(62.7)
(110.6)
25.5
-
-
-
-
-
-
-
27Stock price range
8-17
8-15
15-24
14-24
18-28
17-54
40-92
35-78
37-72
56-126
49-119
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
4,548
7,580
11,619
10,956
15,980
35,358
56,895
36,738
58,310
97,680
67,950
31.1%
16,690
18,574
20,646
22,926
25,434
-
29FCF Yield
3.3%
(5.5)%
4.5%
4.7%
1.7%
2%
1.1%
2.9%
1.8%
1.4%
2.1%
(4.6)%
7.1%
7%
6.8%
6.6%
6.4%
-
30Average stock price
12.2
11.8
19.3
19.4
23.4
35.8
65.8
56.2
54.6
91.1
84.3
21.4%
18.2
19.2
20.2
21.3
22.4
-
31 CEO
MM
Matthew J. Murphy