Triangulated across multiple voting methods. The breakdown below shows each method's output and which ones voted on the final verdict.
| Method | Value | Role |
|---|---|---|
| DCF (Base Case) | $77.45 | REFERENCE |
| DCF (TTM-anchored) | $101.34 | REFERENCE |
| Peer Multiples | $126.61 | REFERENCE |
| Earnings Power Value | $39.47 | REFERENCE |
| Book Value Anchor | $136.90 | REFERENCE |
| Earnings Anchor | $86.26 | REFERENCE |
| Cash Floor | $1.08 | REFERENCE |
| NAV Anchor | $136.90 | REFERENCE |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 21.09B |
| 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. | 5.34B |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | 3.20B |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | 4.13B |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | 6.01B |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | 1.32B |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 829.0M |
| Market Cap | 27.67B |
| Enterprise Value | 28.29B |
| EV / Revenue | 1.3x |
| EV / EBITDA | 4.7x |
| P/E (TTM) | 8.6x |
| Forward P/E (extrapolated) | 4.2x |
| PEG | 1.1x |
| P/FCF | 6.7x |
| FCF Yield | 14.9% |
| 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. | 28.5% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | 15.2% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | 19.6% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | 1.9% |
| 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. | -1.4% |
| 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. | 1.25 |
| Metric | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '23 | Q3 '24 | Q2 '24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 5.03B | 5.28B | 5.26B | 5.52B | 5.13B | 5.25B | 5.22B | 5.11B | 4.88B | 4.92B | 4.87B | 4.76B |
| Gross Profit Quarterly revenue minus cost of goods sold. | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | 918.0M | 1.29B | 1.44B | 1.70B | 1.40B | 1.67B | 1.60B | 1.43B | 1.18B | 1.45B | 1.50B | 1.13B |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | 571.0M | 811.0M | 792.0M | 1.03B | 851.0M | 938.0M | 564.0M | 894.0M | 735.0M | 870.0M | 952.0M | 683.0M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | 141.0M | 1.50B | 1.30B | 1.19B | 313.0M | 1.82B | 1.84B | 993.0M | 411.0M | 1.24B | 1.20B | 538.0M |