Add to comparison table
Insider Transactions
5Y price score: 60 
5Y return: +43.89%
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 |
|---|---|---|---|---|---|---|---|---|
| 08-sep.-26 | Sale | (2,606) | 360.1 | (938,419) | 25,972 | Taneja Vaibhav | officer: Chief Financial Officer | link |
| 08-jun.-26 | Sale | (2,606) | 402.2 | (1,047,924) | 22,039 | Taneja Vaibhav | officer: Chief Financial Officer | link |
| 13-may.-26 | Sale | (3,000) | 450.0 | (1,350,000) | 18,107 | Taneja Vaibhav | officer: Chief Financial Officer | link |
| 30-apr.-26 | Sale | (840) | 369.0 | (309,968) | 73,968 | Wilson-Thompson Kathleen | director | link |
| 30-apr.-26 | Sale | (1,520) | 369.8 | (562,049) | 72,448 | Wilson-Thompson Kathleen | director | link |
| 30-apr.-26 | Sale | (1,275) | 370.9 | (472,934) | 71,173 | Wilson-Thompson Kathleen | director | link |
| 30-apr.-26 | Sale | (1,020) | 371.9 | (379,319) | 70,153 | Wilson-Thompson Kathleen | director | link |
| 30-apr.-26 | Sale | (619) | 372.8 | (230,775) | 69,534 | Wilson-Thompson Kathleen | director | link |
| 30-apr.-26 | Sale | (520) | 374.4 | (194,689) | 69,014 | Wilson-Thompson Kathleen | director | link |
| 30-apr.-26 | Sale | (280) | 375.1 | (105,042) | 68,734 | Wilson-Thompson Kathleen | director | link |
297.3
52-week range
498.8
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
0.4 %
Dividend Yield TTM
-
Market cap $
$ 1,438,702
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
337.3
Price / Book TTM
13.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(7.2)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(12.6) %
43.9 %
2,560.8 %
Free cash flow per share growth
(843.5) %
112.1 %
257 %
Earnings per share growth
(3.9) %
414.3 %
334.8 %
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
(0.5)
(0.3)
(0.8)
(0.4)
(0.3)
0.2
1.6
3.6
4.3
2
1.1
-
-
(0.1)
(0.1)
(0.1)
(0.1)
(0.1)
02FCF per share
(1.1)
(0.7)
(1.7)
(0.1)
0.4
0.8
1
2.2
1.3
1
1.8
-
0.7
1.4
2.3
3.6
5.3
4.5
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 4,046
$ 7,000
$ 11,759
$ 21,461
$ 24,578
$ 31,536
$ 53,823
$ 81,462
$ 96,773
$ 97,690
$ 94,827
37.1%
$ 129,994
$ 178,202
$ 244,289
$ 334,883
$ 459,075
$ 472,847
06ㅤ% Change
-
73%
68%
82.5%
14.5%
28.3%
70.7%
51.4%
18.8%
1%
(2.9)%
37.1%
37.1%
37.1%
37.1%
37.1%
37.1%
37.1%
07Net Income
(888.7)
(674.9)
(1,962)
(976)
(862)
721
5,524
12,583
14,999
7,130
3,794
-
(183.2)
(251.2)
(344.4)
(472.1)
(647.1)
(666.5)
08ㅤ% Margin
(22)%
(9.6)%
(16.7)%
(4.6)%
(3.5)%
2.3%
10.3%
15.5%
15.5%
7.3%
4%
(0.1)% A
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
09CFO
(524.5)
(123.8)
(61)
2,098
2,405
5,943
11,497
14,724
13,256
14,923
14,747
-
12,659
17,353
23,788
32,610
44,704
46,045
10ㅤ% Of revenue
(13)%
(1.8)%
(0.5)%
9.8%
9.8%
18.9%
21.4%
18.1%
13.7%
15.3%
15.6%
9.7% A
9.7%
9.7%
9.7%
9.7%
9.7%
9.7%
11CAPEX
(1,635)
(1,441)
(4,081)
(2,319)
(1,437)
(3,242)
(8,014)
(7,172)
(8,899)
(11,342)
(8,527)
18%
(10,058)
(11,865)
(13,996)
(16,509)
(19,474)
(22,971)
12ㅤ% Change
-
(11.9)%
183.3%
(43.2)%
(38)%
125.6%
147.2%
(10.5)%
24.1%
27.5%
(24.8)%
18% A
18%
18%
18%
18%
18%
18%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(2,159)
(1,564)
(4,142)
(221)
968
2,701
3,483
7,552
4,357
3,581
6,220
-
2,600
5,488
9,793
16,101
25,230
23,074
14Total assets
8,068
22,664
28,655
29,740
34,309
52,148
62,131
82,338
106,618
122,070
137,806
32.8%
183,029
243,091
322,864
428,815
569,536
756,435
15ㅤ% Change
-
180.9%
26.4%
3.8%
15.4%
52%
19.1%
32.5%
29.5%
14.5%
12.9%
32.8%
32.8%
32.8%
32.8%
32.8%
32.8%
32.8%
16Total liabilities
6,984
16,759
23,023
23,427
26,199
28,469
30,548
36,440
43,009
48,390
54,941
22.9%
72,971
96,917
128,721
170,962
227,065
301,578
17ㅤ% Of assets
86.6%
74%
80.3%
78.8%
76.4%
54.6%
49.2%
44.3%
40.3%
39.6%
39.9%
39.9% A
39.9%
39.9%
39.9%
39.9%
39.9%
39.9%
18Shareholders Equity
1,084
5,905
5,632
6,313
8,110
23,679
31,583
45,898
63,609
73,680
82,865
54.3%
110,058
146,175
194,144
257,854
342,471
454,857
19Net Debt
1,701
5,409
8,763
10,142
8,335
(6,105)
(8,703)
(10,505)
(6,825)
(2,516)
(8,137)
-
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
1,923,030
2,163,180
2,486,370
2,559,000
2,655,000
3,249,000
3,386,000
3,475,000
3,482,750
3,498,000
3,528,000
6.3%
3,748,719
3,983,246
4,232,445
4,497,235
4,778,591
5,077,549
21ㅤ% Change
-
12.5%
14.9%
2.9%
3.8%
22.4%
4.2%
2.6%
0.2%
0.4%
0.9%
6.3%
6.3%
6.3%
6.3%
6.3%
6.3%
6.3%
22ROA
(11)%
(3)%
(6.9)%
(3.3)%
(2.5)%
1.4%
8.9%
15.3%
14.1%
5.8%
2.8%
-
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
23ROE
(82)%
(11.4)%
(34.8)%
(15.5)%
(10.6)%
3%
17.5%
27.4%
23.6%
9.7%
4.6%
-
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
24Interest coverage
(6)
(3.4)
(3.5)
(0.6)
(0.1)
2.7
17.6
71.5
57
20.2
12.9
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
(34.8)
(46)
(26.3)
(58.4)
(84.5)
940.9
188.4
30.6
52.5
181.1
381.1
-
-
-
-
-
-
-
27Stock price range
12-19
10-18
14-26
17-25
12-29
24-235
188-410
109-400
108-293
142-480
222-490
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
30,769
30,825
51,617
56,784
74,048
658,381
1,042,337
385,553
788,551
1,291,077
1,450,347
47%
254,455
279,014
306,028
335,745
368,433
-
29FCF Yield
(7)%
(5.1)%
(8)%
(0.4)%
1.3%
0.4%
0.3%
2%
0.6%
0.3%
0.4%
-
1%
2%
3.2%
4.8%
6.9%
-
30Average stock price
15.6
13.6
20.1
21
20.3
129.7
298.8
254.5
200.7
311
355.9
36.7%
67.9
70
72.3
74.7
77.1
-
31 CEO
EM
Mr. Elon R. Musk