Our valuation methods disagree fundamentally on this stock — they span $2.56 to $33.17 depending on the approach. That usually means the standard models don't fit its profile — often a fast-growing business with depressed GAAP earnings — so rather than publish a misleading number, we're not putting a single fair-value estimate on it. The individual method outputs are below.
| Method | Value | Role |
|---|---|---|
| Peer Multiples | $6.26 | COMPUTED |
| Book Value Anchor | $13.84 | COMPUTED |
| Earnings Anchor | $33.17 | COMPUTED |
| Cash Floor | $2.56 | COMPUTED |
| NAV Anchor | $13.84 | COMPUTED |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 6.16B |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | 5.22B |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | 2.63B |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | 3.02B |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | 3.36B |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | 2.66B |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | — |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 2.03B |
| Market Cap | 447.80B |
| Enterprise Value | 445.98B |
| EV / Revenue | 72.4x |
| EV / EBITDA | 167.4x |
| P/E (TTM) | 148.4x |
| Forward P/E (extrapolated) | 74.5x |
| PEG | 0.3x |
| P/FCF | 133.3x |
| FCF Yield | 0.8% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | 84.8% |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | 43.3% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | 49.0% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | 54.6% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | 78.9% |
| Net Income Growth (YoY) Year-over-year change in net income. Shows whether profits are growing faster or slower than revenue — a key indicator of improving or deteriorating quality. | 295.2% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 7 / 9 |
| Altman Z-Score Bankruptcy risk model. Above 2.99 = safe zone, 1.81–2.99 = grey zone, below 1.81 = distress signal. Most useful for manufacturing companies. | 6.70 |
| Metric | Q2 '26 | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '24 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '23 | Q3 '23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 1.94B | 1.63B | 1.41B | 1.18B | 1.00B | 883.9M | 827.5M | 725.5M | 678.1M | 634.3M | 608.4M | 558.2M |
| Gross Profit Quarterly revenue minus cost of goods sold. | 1.64B | 1.42B | 1.19B | 973.8M | 810.8M | 710.9M | 653.0M | 578.9M | 549.6M | 518.1M | 499.7M | 450.2M |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | 912.0M | 754.0M | 575.4M | 393.3M | 269.3M | 176.0M | 11.0M | 113.1M | 105.3M | 80.9M | 65.8M | 40.0M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | 1.06B | 870.5M | 608.7M | 475.6M | 326.7M | 214.0M | 79.0M | 143.5M | 134.1M | 105.5M | 93.4M | 71.5M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | 1.20B | 891.8M | 764.0M | 500.9M | 531.6M | 304.1M | 457.2M | 415.8M | 141.3M | 126.9M | 296.3M | 131.9M |