Loading verified market, valuation, and statement data.
2. Company Fundamentals
2.1 Competitiveness
| Metric |
Value |
| Operating Margins |
23.15% |
| Profit Margins |
17.61% |
| Return on Equity |
42.88% |
| Return on Assets |
8.59% |
| Free Float |
0.44B |
| Dividend Yield |
1.15% |
| Short Int % Utilisation |
3.57% |
2.2 Growth
| Metric |
Value |
| Revenue Growth |
19.5% |
| Free Cash Flow |
1.2B |
| EBITDA |
16.97 (Ratio) |
| Enterprise Value |
50.59B |
| EV/Revenue |
4.36 |
| EV/EBITDA |
16.97 |
Revenue growth of 19.5% indicates steady, moderate expansion.
2.3 Management
| Role |
Metric |
| Consensus Rating |
N/A |
2.4 Return
| Metric |
Value |
| Expected Return (Ann.)* |
10.79% |
| Risk / Std Dev (Ann.)* |
35.74% |
| 1-Year Price Return* |
3.74% |
Latest Market Data (as of 2026-08-14, US Eastern time):
| Metric |
Value |
| Last Price |
$103.14 |
| 52-Week Range |
$78.03 – $119.31 |
| Observation Count |
250 trading days |
The return and risk statistics use daily adjusted closes from the retrieved one-year series and annualise daily moments using 252 trading days. The last price is the latest regular-market price reported for the stated date. Source: Yahoo Finance market data.
2.5 FCFF DCF Valuation
Valuation basis: This research model follows a five-year, unlevered FCFF DCF. It starts from reported annual operating inputs, forecasts revenue and operating cash conversion under an explicit mechanical policy, discounts FCFF at WACC, applies a Gordon-growth terminal value, and bridges enterprise value to an indicative common-equity value per share. It is an analytical estimate rather than a recommendation or personalised target price.
Step 1 — Forecast Operating Profit and NOPAT
| Reported operating input |
Value |
| Revenue |
$11.10B |
| Prior annual revenue |
$10.28B |
| EBIT |
$2.55B |
| Tax rate |
13.48% |
| NOPAT = EBIT × (1 − tax rate) |
$2.21B |
| Forecast start-growth basis |
7.95% |
| Forecast policy |
latest reported annual revenue growth, bounded to -10.00% / 15.00% |
Step 2 — Calculate FCFF
| Current FCFF building block |
Value |
| NOPAT |
$2.21B |
| Add: depreciation & amortisation |
$407.00M |
| Less: capital expenditure |
-$525.00M |
| Less/(add): working-capital cash-flow movement |
-$1.43B |
| Current unlevered FCFF |
$661.84M |
Explicit FCFF forecast
| Forecast year |
Revenue growth |
NOPAT |
D&A |
Capex |
Change in NWC |
FCFF |
Present value |
| 1 |
7.95% |
$2.38B |
$439.34M |
-$566.71M |
-$1.54B |
$714.42M |
$678.39M |
| 2 |
6.58% |
$2.54B |
$468.26M |
-$570.08M |
-$1.64B |
$795.40M |
$681.01M |
| 3 |
5.22% |
$2.67B |
$492.72M |
-$564.14M |
-$1.73B |
$872.65M |
$673.69M |
| 4 |
3.86% |
$2.78B |
$511.74M |
-$548.83M |
-$1.80B |
$943.44M |
$656.72M |
| 5 |
2.50% |
$2.85B |
$524.54M |
-$524.54M |
-$1.84B |
$1.01B |
$630.81M |
Step 3 — Determine the Discount Rate (WACC)
| WACC input |
Value |
| Risk-free rate |
4.71% |
| Equity risk premium assumption |
5.50% |
| Beta |
1.35 |
| Cost of equity |
12.16% |
| Pre-tax cost of debt |
3.27% |
| WACC |
10.91% |
| WACC validation |
within standard range |
Step 4 — Estimate Terminal Value
| Terminal-value input |
Value |
| Perpetuity growth rate |
2.50% |
| Terminal value |
$12.26B |
| Implied terminal EV / EBITDA |
3.21x |
| Terminal value as % of enterprise value |
68.75% |
Step 5 — Discount Cash Flows to Enterprise Value
| Enterprise-value component |
Value |
| Present value of explicit FCFF |
$3.32B |
| Present value of terminal value |
$7.30B |
| Indicated enterprise value |
$10.63B |
| Discounting convention |
mid-year for explicit FCFF; terminal value discounted at year-end five |
Step 6 — Convert Enterprise Value to Equity Value
| Equity bridge |
Value |
| Indicated enterprise value |
$10.63B |
| Less: gross interest-bearing debt |
$7.18B |
| Add: cash and equivalents |
$2.92B |
| Add: affiliate investments |
$0.00 |
| Less: minority interests |
$0.00 |
| Indicated common equity value |
$6.36B |
Step 7 — Calculate Indicative Value Per Share
| Per-share output |
Value |
| Shares used |
468,000,000.00 |
| Share-count basis |
reported diluted weighted-average shares |
| Current market price |
$103.48 |
| DCF indicative value per share |
$13.60 |
| Indicative value vs. market price |
-86.86% |
Model Integrity Checks
| Check |
Result |
| Perpetuity growth is below the risk-free rate |
pass |
| Perpetuity growth is below WACC |
pass |
| WACC is within the configured operating-company range |
pass |
| Terminal-year FCFF is positive |
pass |
| Terminal capex converges to D&A |
pass |
| Terminal-value concentration |
within review band |
| Implied price differs from spot by more than 30% |
review required |
2.6 Investor-Style Research Screen
| Educational screen |
Result |
| Buffett-inspired cash-quality checks |
4/4 evidenced checks |
| Lynch-inspired balance-and-growth checks |
4/4 evidenced checks |