Add to comparison table
Insider Transactions
5Y price score: 188 
5Y return: +136.8%
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-aug.-26 | Sale | (25,898) | 268.5 | (6,954,079) | 138,256 | Topalian Leon J | officer: Chair and CEO | link |
| 14-aug.-26 | Sale | (102) | 269.3 | (27,468) | 138,154 | Topalian Leon J | officer: Chair and CEO | link |
| 14-aug.-26 | Sale | (5,127) | 274.0 | (1,404,804) | 61,920 | Behr Allen C | officer: Executive Vice President | link |
| 14-aug.-26 | Sale | (2,612) | 274.4 | (716,774) | 59,308 | Behr Allen C | officer: Executive Vice President | link |
| 03-aug.-26 | Sale | (4,000) | 261.0 | (1,044,062) | 16,138 | Batterbee Thomas J. | officer: Executive Vice President | link |
| 30-jul.-26 | Sale | (3,968) | 257.0 | (1,019,617) | 77,867 | Laxton Stephen D | officer: President and COO | link |
| 03-jun.-26 | Sale | (5,522) | 258.6 | (1,427,824) | 97,865 | Hollatz John J | officer: Executive Vice President | link |
| 03-jun.-26 | Sale | (5,038) | 258.3 | (1,301,467) | 97,865 | Hollatz John J | officer: Executive Vice President | link |
| 18-may.-26 | Sale | (2,500) | 225.0 | (562,500) | 20,510 | Spicer Randy J | officer: Executive Vice President | link |
| 15-may.-26 | Sale | (16,239) | 226.8 | (3,683,721) | 179,602 | Topalian Leon J | officer: Chair and CEO | link |
131.3
52-week range
280.1
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
2.8 %
Dividend Yield TTM
0.9 %
Market cap $
$ 56,566
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
19.8
Price / Book TTM
2.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(1.8)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
86.6 %
146.5 %
482.3 %
Free cash flow per share growth
683.1 %
(121.4) %
(114.5) %
Earnings per share growth
313.1 %
218.6 %
577.5 %
Dividends
Previous dividend:0.56 per share, Paid, Ex-div date Jun 30, 2026
Next dividend:0.56 per share, Declared, Ex-div date Sep 30, 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
1.1
2.5
4.1
7.5
4.1
2.4
23.2
28.8
18
8.5
7.5
21.1%
13.3
14.8
16.3
18.1
20
21.3
02FCF per share
5.6
3.6
1.9
4.5
4.4
3.8
15.7
30.9
19.6
3.4
(0.8)
-
2
(1.3)
(5.9)
(12.4)
(21.2)
(34.4)
04Dividends payout, %
134.1%
60.4%
36.8%
20.6%
38.7%
68.2%
7.1%
7%
11.4%
25.8%
29.4%
(14.1)%
-
-
-
-
-
-
05Revenue
$ 16,439
$ 16,208
$ 20,252
$ 25,067
$ 22,589
$ 20,140
$ 36,484
$ 41,512
$ 34,714
$ 30,734
$ 32,494
7.1%
$ 34,785
$ 37,238
$ 39,864
$ 42,675
$ 45,684
$ 47,054
06ㅤ% Change
-
(1.4)%
25%
23.8%
(9.9)%
(10.8)%
81.2%
13.8%
(16.4)%
(11.5)%
5.7%
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
07Net Income
357.7
796.3
1,319
2,361
1,271
721.5
6,828
7,607
4,525
2,027
1,744
17.2%
2,981
3,191
3,416
3,657
3,915
4,032
08ㅤ% Margin
2.2%
4.9%
6.5%
9.4%
5.6%
3.6%
18.7%
18.3%
13%
6.6%
5.4%
8.6% A
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
09CFO
2,169
1,750
1,055
2,394
2,809
2,697
6,231
10,072
7,112
3,979
3,234
4.1%
4,722
5,054
5,411
5,792
6,201
6,387
10ㅤ% Of revenue
13.2%
10.8%
5.2%
9.6%
12.4%
13.4%
17.1%
24.3%
20.5%
13%
10%
13.6% A
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
11CAPEX
(374.1)
(604.8)
(448.6)
(982.5)
(1,477)
(1,543)
(1,622)
(1,948)
(2,214)
(3,173)
(3,422)
24.8%
(4,270)
(5,328)
(6,648)
(8,294)
(10,349)
(12,913)
12ㅤ% Change
-
61.7%
(25.8)%
119%
50.4%
4.5%
5.1%
20.1%
13.7%
43.3%
7.9%
24.8% A
24.8%
24.8%
24.8%
24.8%
24.8%
24.8%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,795
1,145
606.8
1,411
1,332
1,154
4,609
8,124
4,898
806
(188)
-
451.7
(273.2)
(1,237)
(2,502)
(4,149)
(6,527)
14Total assets
14,327
15,224
15,841
17,921
18,345
20,125
25,823
32,479
35,340
33,940
35,104
9.4%
38,395
41,995
45,932
50,239
54,949
60,101
15ㅤ% Change
-
6.3%
4.1%
13.1%
2.4%
9.7%
28.3%
25.8%
8.8%
(4)%
3.4%
9.4%
9.4%
9.4%
9.4%
9.4%
9.4%
9.4%
16Total liabilities
6,477
6,969
6,757
7,719
7,554
8,894
11,219
12,909
13,217
12,523
12,980
7.2%
14,197
15,528
16,984
18,576
20,318
22,223
17ㅤ% Of assets
45.2%
45.8%
42.7%
43.1%
41.2%
44.2%
43.5%
39.8%
37.4%
36.9%
37%
37% A
37%
37%
37%
37%
37%
37%
18Shareholders Equity
7,850
8,255
9,085
10,202
10,791
11,232
14,604
19,570
22,123
21,417
22,124
10.9%
24,198
26,467
28,948
31,663
34,631
37,878
19Net Debt
2,449
2,311
2,846
2,892
2,848
2,701
3,320
2,411
459
3,392
4,861
7.1%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
320,693
319,822
320,773
316,733
305,503
303,271
293,390
263,176
250,412
238,500
230,900
(3.2)%
223,438
216,218
209,230
202,469
195,926
189,594
21ㅤ% Change
-
(0.3)%
0.3%
(1.3)%
(3.6)%
(0.7)%
(3.3)%
(10.3)%
(4.9)%
(4.8)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
22ROA
2.5%
5.2%
8.3%
13.2%
6.9%
3.6%
26.4%
23.4%
12.8%
6%
5%
-
7.8%
7.6%
7.4%
7.3%
7.1%
6.7%
23ROE
4.6%
9.7%
14.5%
23.1%
11.8%
6.4%
46.8%
38.9%
20.5%
9.5%
7.9%
-
12.3%
12.1%
11.8%
11.6%
11.3%
10.7%
24Interest coverage
3.7
7.9
10
21.3
12.2
-
57.1
48
25.3
13.1
15.6
-
-
-
-
-
-
-
25Dividend Yield
3.7%
2.5%
2.4%
3%
2.9%
3.1%
1.5%
1.5%
1.2%
1.9%
1.4%
-
-
-
-
-
-
-
26P/E Ratio
36.3
24
15.5
6.9
13.6
22.4
4.9
4.6
9.6
13.8
21.7
-
-
-
-
-
-
-
27Stock price range
37-50
35-67
53-65
50-70
47-62
28-57
49-126
93-176
131-178
116-201
103-167
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
12,919
19,020
20,345
16,365
17,168
16,126
33,388
34,580
43,471
27,812
37,630
11.3%
(66,594)
(72,887)
(79,808)
(87,421)
(95,796)
-
29FCF Yield
13.9%
6%
3%
8.6%
7.8%
7.2%
13.8%
23.5%
11.3%
2.9%
(0.5)%
-
(0.7)%
0.4%
1.6%
2.9%
4.3%
-
30Average stock price
43.4
50.8
59.1
60.1
54.4
42.8
87.5
134.3
154.7
158.4
134.9
12%
(298)
(337.1)
(381.4)
(431.8)
(488.9)
-
31 CEO
LT
Leon J. Topalian