The market price on this stock implies growth our normalized base can't support, so we're not putting a single fair-value dollar on it. At today's price the market is implying roughly 50% annual free-cash-flow growth in our DCF — well outside what the normalized base supports. The individual method outputs are shown below for transparency.
| Method | Value | Role |
|---|---|---|
| DCF (Base Case) | $233.19 | COMPUTED |
| DCF (TTM-anchored) | $154.18 | COMPUTED |
| Peer Multiples | $194.54 | COMPUTED |
| Earnings Power Value | $49.50 | COMPUTED |
| Book Value Anchor | $204.15 | COMPUTED |
| Earnings Anchor | $340.03 | COMPUTED |
| Cash Floor | $24.62 | COMPUTED |
| NAV Anchor | $204.15 | COMPUTED |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 168.35B |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | — |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | 62.18B |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | 45.33B |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | 40.98B |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | 84.62B |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | 83.66B |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 15.46B |
| Market Cap | 1582.63B |
| Enterprise Value | 1679.49B |
| EV / Revenue | 10.0x |
| EV / EBITDA | 19.8x |
| P/E (TTM) | 34.9x |
| Forward P/E (extrapolated) | 24.9x |
| PEG | — |
| P/FCF | 38.6x |
| FCF Yield | 2.6% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | — |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | 50.3% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | 26.9% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | 24.3% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | 29.1% |
| 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. | -10.5% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 5 / 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. | 2.66 |
| Metric | Q2 '26 | Q1 '26 | Q '25 | Q '25 | Q '25 | Q '25 | Q '25 | Q3 '24 | Q '25 | Q '25 | Q4 '23 | Q3 '24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 60.80B | 56.31B | — | 51.24B | 47.52B | 42.31B | — | 40.59B | 39.07B | 36.46B | 40.11B | 34.15B |
| Gross Profit Quarterly revenue minus cost of goods sold. | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | 18.78B | 22.87B | — | 20.54B | 20.44B | 17.56B | — | 17.35B | 14.85B | 13.82B | 16.38B | 13.75B |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | 15.85B | 26.77B | — | 2.71B | 18.34B | 16.64B | — | 15.69B | 13.47B | 12.37B | 14.02B | 11.58B |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | 1.75B | 13.23B | 14.83B | 11.17B | 9.02B | 11.09B | 13.56B | 16.47B | 11.20B | 12.85B | 11.81B | 13.91B |