Loading verified market, valuation, and statement data.
2. Company Fundamentals
2.1 Competitiveness
| Metric |
Value |
| Operating Margins |
13.3% |
| Profit Margins |
8.6% |
| Return on Equity |
10.86% |
| Return on Assets |
4.34% |
| Free Float |
0.2B |
| Short Int % Utilisation |
15.44% |
2.2 Growth
| Metric |
Value |
| Revenue Growth |
13.5% |
| Free Cash Flow |
3.12B |
| EBITDA |
22.09 (Ratio) |
| Enterprise Value |
33.41B |
| EV/Revenue |
3.39 |
| EV/EBITDA |
22.09 |
Revenue growth of 13.5% indicates steady, moderate expansion.
2.3 Management
| Role |
Metric |
| Consensus Rating |
N/A |
2.4 Return
| Metric |
Value |
| Expected Return (Ann.)* |
0.77% |
| Risk / Std Dev (Ann.)* |
53.05% |
| 1-Year Price Return* |
-12.12% |
Latest Market Data (as of 2026-08-14, US Eastern time):
| Metric |
Value |
| Last Price |
$198.68 |
| 52-Week Range |
$110.36 – $249.85 |
| Observation Count |
251 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 |
$9.55B |
| Prior annual revenue |
$8.45B |
| EBIT |
$1.12B |
| Tax rate |
31.30% |
| NOPAT = EBIT × (1 − tax rate) |
$771.50M |
| Forecast start-growth basis |
13.09% |
| Forecast policy |
latest reported annual revenue growth, bounded to -10.00% / 15.00% |
Step 2 — Calculate FCFF
| Current FCFF building block |
Value |
| NOPAT |
$771.50M |
| Add: depreciation & amortisation |
$347.00M |
| Less: capital expenditure |
-$162.00M |
| Less/(add): working-capital cash-flow movement |
-$329.00M |
| Current unlevered FCFF |
$627.50M |
Explicit FCFF forecast
| Forecast year |
Revenue growth |
NOPAT |
D&A |
Capex |
Change in NWC |
FCFF |
Present value |
| 1 |
13.09% |
$872.53M |
$392.44M |
-$183.21M |
-$372.08M |
$709.67M |
$676.98M |
| 2 |
10.45% |
$963.67M |
$433.43M |
-$260.12M |
-$410.95M |
$726.04M |
$630.24M |
| 3 |
7.80% |
$1.04B |
$467.23M |
-$342.68M |
-$442.99M |
$720.37M |
$569.03M |
| 4 |
5.15% |
$1.09B |
$491.29M |
-$425.81M |
-$465.80M |
$691.98M |
$497.40M |
| 5 |
2.50% |
$1.12B |
$503.57M |
-$503.57M |
-$477.45M |
$642.16M |
$420.04M |
Step 3 — Determine the Discount Rate (WACC)
| WACC input |
Value |
| Risk-free rate |
4.71% |
| Equity risk premium assumption |
5.50% |
| Beta |
1.05 |
| Cost of equity |
10.51% |
| Pre-tax cost of debt |
3.17% |
| WACC |
9.89% |
| WACC validation |
within standard range |
Step 4 — Estimate Terminal Value
| Terminal-value input |
Value |
| Perpetuity growth rate |
2.50% |
| Terminal value |
$8.90B |
| Implied terminal EV / EBITDA |
4.17x |
| Terminal value as % of enterprise value |
66.54% |
Step 5 — Discount Cash Flows to Enterprise Value
| Enterprise-value component |
Value |
| Present value of explicit FCFF |
$2.79B |
| Present value of terminal value |
$5.56B |
| Indicated enterprise value |
$8.35B |
| 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 |
$8.35B |
| Less: gross interest-bearing debt |
$3.82B |
| Add: cash and equivalents |
$5.44B |
| Add: affiliate investments |
$0.00 |
| Less: minority interests |
$0.00 |
| Indicated common equity value |
$9.97B |
Step 7 — Calculate Indicative Value Per Share
| Per-share output |
Value |
| Shares used |
268,117,000.00 |
| Share-count basis |
reported diluted weighted-average shares |
| Current market price |
$193.51 |
| DCF indicative value per share |
$37.19 |
| Indicative value vs. market price |
-80.78% |
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 |