Add to comparison table
Insider Transactions
5Y price score: 170 
5Y return: +123.49%
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 |
|---|---|---|---|---|---|---|---|---|
| 02-sep.-26 | Award | 1,092 | - | - | 1,092 | Beaven Peter David | director | link |
| 01-sep.-26 | Sale | (3,000) | 123.0 | (369,000) | 37,315 | Toth Peter | officer: EVP, Chief Sustain & Dev Off | link |
| 01-sep.-26 | Sale | (3,882) | 123.0 | (477,486) | 131,353 | Viljoen Natascha | director, officer: President & CEO | link |
| 05-aug.-26 | Sale | (11,445) | 105.1 | (1,202,755) | 29,324 | Tabolt Brian | officer: Chief Financial Officer | link |
| 05-aug.-26 | Sale | (7,764) | 104.0 | (807,456) | 135,235 | Viljoen Natascha | director, officer: President & CEO | link |
| 03-aug.-26 | Sale | (3,000) | 93.5 | (280,350) | 40,315 | Toth Peter | officer: EVP, Chief Sustain & Dev Off | link |
| 27-jul.-26 | Award | 3,691 | - | - | 20,838 | Fry David James | officer: EVP, Project Development | link |
| 27-jul.-26 | Award | 6,954 | - | - | 32,710 | Rodgers Mark C | officer: Chief Operating Officer | link |
| 27-jul.-26 | Award | 7,275 | - | - | 40,769 | Tabolt Brian | officer: Chief Financial Officer | link |
| 27-jul.-26 | Award | 2,674 | - | - | 25,837 | Thornton David John | officer: Chief Technical Officer | link |
76.0
52-week range
135.2
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
9.5 %
Dividend Yield TTM
0.8 %
Market cap $
$ 130,036
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
15.5
Price / Book TTM
3.7
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.1
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
58.8 %
138 %
252.4 %
Free cash flow per share growth
34.4 %
48.3 %
353 %
Earnings per share growth
11.4 %
82.6 %
1,403.3 %
Dividends
Previous dividend:0.26 per share, Paid, Ex-div date May 27, 2026
Next dividend:0.26 per share, Declared, Ex-div date Sep 03, 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
0.4
(0.1)
(0.2)
0.6
3.8
3.5
1.5
(0.6)
(3)
2.9
6.4
31.1%
1.8
1.9
2
2.1
2.2
2.1
02FCF per share
1.5
3.1
2.4
1.5
1.9
4.4
3.3
1.4
0.1
2.6
6.6
16.3%
4.3
4.7
5.1
5.5
5.9
5.5
04Dividends payout, %
23.6%
(248.2)%
(117.5)%
88.3%
31.7%
29.5%
150.7%
(380.4)%
(56.1)%
34.2%
15.6%
(4.1)%
-
-
-
-
-
-
05Revenue
$ 6,085
$ 6,693
$ 7,355
$ 7,262
$ 9,726
$ 11,417
$ 12,190
$ 11,949
$ 11,775
$ 18,557
$ 22,097
13.8%
$ 25,139
$ 28,599
$ 32,535
$ 37,014
$ 42,109
$ 43,372
06ㅤ% Change
-
10%
9.9%
(1.3)%
33.9%
17.4%
6.8%
(2)%
(1.5)%
57.6%
19.1%
13.8%
13.8%
13.8%
13.8%
13.8%
13.8%
13.8%
07Net Income
220
(27)
(114)
341
2,805
2,829
1,166
(459)
(2,521)
3,348
7,085
41.5%
2,157
2,454
2,792
3,176
3,614
3,722
08ㅤ% Margin
3.6%
(0.4)%
(1.6)%
4.7%
28.8%
24.8%
9.6%
(3.8)%
(21.4)%
18%
32.1%
8.6% A
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
09CFO
2,145
2,786
2,124
1,827
2,866
4,882
4,279
3,220
2,763
6,363
10,334
17%
8,449
9,612
10,935
12,440
14,153
14,577
10ㅤ% Of revenue
35.3%
41.6%
28.9%
25.2%
29.5%
42.8%
35.1%
27%
23.5%
34.3%
46.8%
33.6% A
33.6%
33.6%
33.6%
33.6%
33.6%
33.6%
11CAPEX
(1,401)
(1,133)
(866)
(1,032)
(1,463)
(1,302)
(1,653)
(2,131)
(2,666)
(3,402)
(3,035)
8%
(3,279)
(3,542)
(3,827)
(4,135)
(4,467)
(4,826)
12ㅤ% Change
-
(19.1)%
(23.6)%
19.2%
41.8%
(11)%
27%
28.9%
25.1%
27.6%
(10.8)%
8% A
8%
8%
8%
8%
8%
8%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
744
1,653
1,258
795
1,403
3,580
2,626
1,089
97
2,961
7,299
25.7%
5,170
6,070
7,108
8,306
9,686
9,751
14Total assets
25,182
21,031
20,646
20,715
39,974
41,369
40,564
38,482
55,506
56,349
57,121
8.5%
61,996
67,288
73,031
79,264
86,030
93,373
15ㅤ% Change
-
(16.5)%
(1.8)%
0.3%
93%
3.5%
(2)%
(5.1)%
44.2%
1.5%
1.4%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
16Total liabilities
10,890
9,157
9,127
9,203
17,557
17,490
18,703
18,949
26,301
26,240
23,079
7.8%
25,049
27,187
29,507
32,026
34,759
37,726
17ㅤ% Of assets
43.3%
43.5%
44.2%
44.4%
43.9%
42.3%
46.1%
49.2%
47.4%
46.6%
40.4%
40.4% A
40.4%
40.4%
40.4%
40.4%
40.4%
40.4%
18Shareholders Equity
14,292
11,874
11,519
11,512
22,417
23,879
21,861
19,533
29,205
30,109
34,042
9.1%
36,948
40,101
43,524
47,239
51,271
55,647
19Net Debt
3,640
1,859
806
864
4,666
1,162
1,310
3,255
6,434
5,353
(1,938)
-
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
511,628
531,356
535,000
535,000
737,000
806,000
801,000
795,000
841,000
1,148,000
1,108,000
8%
1,197,012
1,293,174
1,397,061
1,509,294
1,630,544
1,761,534
21ㅤ% Change
-
3.9%
0.7%
-
37.8%
9.4%
(0.6)%
(0.8)%
5.8%
36.5%
(3.5)%
8%
8%
8%
8%
8%
8%
8%
22ROA
0.9%
(0.1)%
(0.6)%
1.7%
7%
6.8%
2.9%
(1.2)%
(4.5)%
5.9%
12.4%
-
3.5%
3.7%
3.8%
4%
4.2%
4%
23ROE
1.5%
(0.2)%
(1)%
3%
12.5%
11.9%
5.3%
(2.4)%
(8.6)%
11.1%
20.8%
-
5.8%
6.1%
6.4%
6.7%
7.1%
6.7%
24Interest coverage
1.8
3.9
5.4
6
4.9
10.2
7.2
7.1
2.6
14.9
34.4
-
-
-
-
-
-
-
25Dividend Yield
0.6%
0.4%
0.7%
1.6%
2.8%
1.7%
3.6%
4.7%
4.1%
2.7%
1%
-
-
-
-
-
-
-
26P/E Ratio
42.2
(669.4)
(178.7)
54.1
11.4
17
42.5
(81.4)
(13.8)
13
15.6
-
-
-
-
-
-
-
27Stock price range
16-28
16-46
32-40
30-42
30-44
40-70
53-74
38-85
34-55
30-59
38-106
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
9,204
18,057
19,998
18,469
31,936
48,152
49,554
37,477
34,809
42,654
110,434
28.2%
115,354
126,678
139,134
152,836
167,909
-
29FCF Yield
8.1%
9.2%
6.3%
4.3%
4.4%
7.4%
5.3%
2.9%
0.3%
6.9%
6.6%
(2)%
4.5%
4.8%
5.1%
5.4%
5.8%
-
30Average stock price
21.6
31.1
35.7
35.8
36.8
54.9
63.8
61.6
44.5
44.3
71.8
12.8%
96.4
98
99.6
101.3
103
-
31 CEO
NV
Natascha Viljoen