Add to comparison table
Insider Transactions
5Y price score: 89 
5Y return: +65.26%
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 |
|---|---|---|---|---|---|---|---|---|
| 14-sep.-26 | Sale | (19,396) | 239.4 | (4,642,433) | 103,831 | JONES RENE F | director, officer: Chairman of the Board and CEO | link |
| 21-aug.-26 | Sale | (623) | 241.0 | (150,171) | 3,649 | Seseri Rudina | director | link |
| 17-aug.-26 | Sale | (1,217) | 253.8 | (308,923) | 3,062 | Taylor John R. | officer: EVP and Controller | link |
| 05-aug.-26 | Sale | (9) | 253.8 | (2,377) | 0 | WALTERS KIRK W | director | link |
| 03-aug.-26 | Sale | (855) | 248.2 | (212,178) | 4,690 | Ledgett Richard H. Jr. | director | link |
| 31-jul.-26 | Award | 589 | - | - | 589 | Jacobs Jeremy M Jr | director | link |
| 15-jul.-26 | Sale | (2,000) | 242.0 | (484,000) | 44,107 | PEARSON KEVIN J | officer: Vice Chairman | link |
| 01-jul.-26 | Sale | (881) | 242.0 | (213,202) | 9,608 | Woodrow Tracy S. | officer: Sr. Executive Vice President | link |
| 15-jun.-26 | Sale | (1,098) | 233.2 | (256,087) | 4,279 | Taylor John R. | officer: EVP and Controller | link |
| 09-jun.-26 | Sale | (18,722) | 225.2 | (4,216,282) | 50,743 | PEARSON KEVIN J | officer: Vice Chairman | link |
174.7
52-week range
255.9
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
10.3 %
Dividend Yield TTM
2.6 %
Market cap $
$ 32,945
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
12
Price / Book TTM
1.3
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.7
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
16.3 %
83.8 %
135.8 %
Free cash flow per share growth
55.8 %
281.1 %
51.3 %
Earnings per share growth
23.3 %
71 %
136.8 %
Dividends
Previous dividend:1.50 per share, Paid, Ex-div date Jun 01, 2026
Next dividend:1.50 per share, Declared, Ex-div date Sep 01, 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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
7.2
7.8
8.7
12.7
13.8
9.9
13.8
11.5
15.8
14.6
17
9%
20.5
22.2
23.9
25.9
27.9
28.4
02FCF per share
12.1
6.8
17.7
14.4
16.2
4.8
19.9
26.6
21.9
20.3
18.3
4.2%
27
29.2
31.6
34.2
36.9
37.5
04Dividends payout, %
42.3%
39.8%
37.6%
30.4%
32.1%
47%
34.9%
44.2%
35.3%
39.9%
36.7%
(1.4)%
-
-
-
-
-
-
05Revenue
$ 4,996
$ 5,722
$ 6,019
$ 6,455
$ 6,941
$ 6,281
$ 6,076
$ 8,438
$ 12,507
$ 13,405
$ 12,309
9.4%
$ 13,471
$ 14,742
$ 16,133
$ 17,655
$ 19,321
$ 19,901
06ㅤ% Change
-
14.5%
5.2%
7.2%
7.5%
(9.5)%
(3.3)%
38.9%
48.2%
7.2%
(8.2)%
9.4%
9.4%
9.4%
9.4%
9.4%
9.4%
9.4%
07Net Income
1,080
1,315
1,408
1,918
1,929
1,353
1,859
1,992
2,741
2,588
2,851
10.2%
3,253
3,560
3,896
4,263
4,666
4,806
08ㅤ% Margin
21.6%
23%
23.4%
29.7%
27.8%
21.5%
30.6%
23.6%
21.9%
19.3%
23.2%
24.2% A
24.2%
24.2%
24.2%
24.2%
24.2%
24.2%
09CFO
1,742
1,183
2,782
2,090
2,358
789.2
2,715
4,574
3,905
3,610
3,003
5.6%
4,435
4,853
5,311
5,812
6,361
6,551
10ㅤ% Of revenue
34.9%
20.7%
46.2%
32.4%
34%
12.6%
44.7%
54.2%
31.2%
26.9%
24.4%
32.9% A
32.9%
32.9%
32.9%
32.9%
32.9%
32.9%
11CAPEX
(81.9)
(107.7)
(79)
(97.7)
(178)
(172.3)
(149)
(214)
(256)
(216)
(143)
5.7%
(151.2)
(159.8)
(169)
(178.7)
(188.9)
(199.7)
12ㅤ% Change
-
31.4%
(26.7)%
23.7%
82.3%
(3.2)%
(13.5)%
43.6%
19.6%
(15.6)%
(33.8)%
5.7% A
5.7%
5.7%
5.7%
5.7%
5.7%
5.7%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,661
1,076
2,703
1,992
2,180
616.9
2,566
4,360
3,649
3,394
2,860
5.6%
4,283
4,693
5,142
5,633
6,172
6,352
14Total assets
122,788
123,449
118,594
120,097
119,873
142,601
155,107
200,730
208,264
208,105
213,510
5.7%
225,655
238,490
252,056
266,393
281,546
297,561
15ㅤ% Change
-
0.5%
(3.9)%
1.3%
(0.2)%
19%
8.8%
29.4%
3.8%
(0.1)%
2.6%
5.7%
5.7%
5.7%
5.7%
5.7%
5.7%
5.7%
16Total liabilities
106,615
106,963
102,343
104,637
104,156
126,414
137,204
175,412
181,307
179,078
184,333
5.6%
194,818
205,900
217,612
229,990
243,072
256,898
17ㅤ% Of assets
86.8%
86.7%
86.3%
87.1%
86.9%
88.7%
88.5%
87.4%
87.1%
86.1%
86.3%
86.3% A
86.3%
86.3%
86.3%
86.3%
86.3%
86.3%
18Shareholders Equity
16,173
16,487
16,251
15,460
15,717
16,187
17,903
25,318
26,957
29,027
29,177
6.1%
30,837
32,591
34,445
36,404
38,474
40,663
19Net Debt
3,824
3,500
1,992
3,133
(1,574)
(20,775)
(39,678)
(18,956)
(16,283)
(7,117)
(5,709)
-
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
137,533
157,304
152,551
138,510
134,462
128,704
128,812
164,030
167,002
167,319
156,553
1.3%
158,594
160,662
162,756
164,878
167,028
169,205
21ㅤ% Change
-
14.4%
(3)%
(9.2)%
(2.9)%
(4.3)%
0.1%
27.3%
1.8%
0.2%
(6.4)%
1.3%
1.3%
1.3%
1.3%
1.3%
1.3%
1.3%
22ROA
0.9%
1.1%
1.2%
1.6%
1.6%
1%
1.2%
1%
1.3%
1.2%
1.3%
-
1.4%
1.5%
1.6%
1.6%
1.7%
1.6%
23ROE
6.7%
8%
8.7%
12.4%
12.3%
8.4%
10.4%
7.9%
10.2%
8.9%
9.8%
-
10.6%
10.9%
11.3%
11.7%
12.1%
11.8%
24Interest coverage
5.1
4.8
6
4.8
3.4
5.4
21.5
6.1
1.2
0.8
1
-
-
-
-
-
-
-
25Dividend Yield
2.8%
2.1%
2%
2.9%
2.7%
3.9%
3.3%
3.7%
4.2%
3.3%
3.3%
-
-
-
-
-
-
-
26P/E Ratio
16.8
20.1
19.6
11.2
12.3
12.8
11.1
12.5
8.6
12.8
11.9
-
-
-
-
-
-
-
27Stock price range
112-133
101-158
142-174
136-197
143-176
88-173
127-167
140-191
109-161
130-222
157-207
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
16,578
24,537
26,031
19,825
22,816
16,381
19,762
23,670
22,805
31,300
32,901
7.1%
81,366
88,931
97,253
106,408
116,478
-
29FCF Yield
10%
4.4%
10.4%
10.1%
9.6%
3.8%
13%
18.4%
16%
10.8%
9.1%
(1)%
5.3%
5.3%
5.3%
5.3%
5.3%
-
30Average stock price
122.7
129.4
158.2
166.3
159.5
130.6
147
165.7
135.1
176.2
181.9
4%
513
553.5
597.5
645.4
697.4
-
31 CEO
RJ
Rene F. Jones