Loading verified market, valuation, and statement data.
2. Company Fundamentals
2.1 Competitiveness
| Metric |
Value |
| Operating Margins |
14.98% |
| Profit Margins |
8.89% |
| Return on Assets |
12.34% |
| Free Float |
0.15B |
| Dividend Yield |
0.80% |
| Short Int % Utilisation |
3.57% |
2.2 Growth
| Metric |
Value |
| Revenue Growth |
4.3% |
| Free Cash Flow |
5.73B |
| EBITDA |
8.67 (Ratio) |
| Enterprise Value |
134.93B |
| EV/Revenue |
1.77 |
| EV/EBITDA |
8.67 |
Revenue growth of 4.3% suggests mature or challenged top-line momentum.
2.3 Management
| Role |
Metric |
| Consensus Rating |
N/A |
2.4 Return
| Metric |
Value |
| Expected Return (Ann.)* |
7.89% |
| Risk / Std Dev (Ann.)* |
30.50% |
| 1-Year Price Return* |
2.94% |
Latest Market Data (as of 2026-08-14, US Eastern time):
| Metric |
Value |
| Last Price |
$404.68 |
| 52-Week Range |
$353.99 – $556.52 |
| Observation Count |
248 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 |
$75.60B |
| Prior annual revenue |
$70.60B |
| EBIT |
$12.08B |
| Tax rate |
20.90% |
| NOPAT = EBIT × (1 − tax rate) |
$9.56B |
| Forecast start-growth basis |
7.08% |
| Forecast policy |
latest reported annual revenue growth, bounded to -10.00% / 15.00% |
Step 2 — Calculate FCFF
| Current FCFF building block |
Value |
| NOPAT |
$9.56B |
| Add: depreciation & amortisation |
$3.52B |
| Less: capital expenditure |
-$4.94B |
| Less/(add): working-capital cash-flow movement |
$418.00M |
| Current unlevered FCFF |
$8.55B |
Explicit FCFF forecast
| Forecast year |
Revenue growth |
NOPAT |
D&A |
Capex |
Change in NWC |
FCFF |
Present value |
| 1 |
7.08% |
$10.23B |
$3.77B |
-$5.29B |
$447.58M |
$9.16B |
$8.80B |
| 2 |
5.93% |
$10.84B |
$4.00B |
-$5.21B |
$474.14M |
$10.10B |
$8.96B |
| 3 |
4.79% |
$11.36B |
$4.19B |
-$5.03B |
$496.85M |
$11.01B |
$9.01B |
| 4 |
3.64% |
$11.77B |
$4.34B |
-$4.78B |
$514.95M |
$11.85B |
$8.95B |
| 5 |
2.50% |
$12.07B |
$4.45B |
-$4.45B |
$527.83M |
$12.59B |
$8.78B |
Step 3 — Determine the Discount Rate (WACC)
| WACC input |
Value |
| Risk-free rate |
4.71% |
| Equity risk premium assumption |
5.50% |
| Beta |
1.11 |
| Cost of equity |
10.81% |
| Pre-tax cost of debt |
4.79% |
| WACC |
8.35% |
| WACC validation |
within standard range |
Step 4 — Estimate Terminal Value
| Terminal-value input |
Value |
| Perpetuity growth rate |
2.50% |
| Terminal value |
$220.79B |
| Implied terminal EV / EBITDA |
11.21x |
| Terminal value as % of enterprise value |
76.87% |
Step 5 — Discount Cash Flows to Enterprise Value
| Enterprise-value component |
Value |
| Present value of explicit FCFF |
$44.50B |
| Present value of terminal value |
$147.88B |
| Indicated enterprise value |
$192.38B |
| 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 |
$192.38B |
| Less: gross interest-bearing debt |
$48.70B |
| Add: cash and equivalents |
$1.04B |
| Add: affiliate investments |
$0.00 |
| Less: minority interests |
$3.26B |
| Indicated common equity value |
$141.47B |
Step 7 — Calculate Indicative Value Per Share
| Per-share output |
Value |
| Shares used |
239,495,000.00 |
| Share-count basis |
reported diluted weighted-average shares |
| Current market price |
$416.12 |
| DCF indicative value per share |
$590.68 |
| Indicative value vs. market price |
41.95% |
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 |
3/4 evidenced checks |
| Lynch-inspired balance-and-growth checks |
3/4 evidenced checks |