$332.89-0.80 ▼ -0.24%Oct 5, 4:00 PM ET
Target price$123.29by DCF63.0% below the price
Crowd score11/100Crowd-driven · 0 confirming
Sentiment+0.17FinBERT, −1 to +1
Mentions · 24h13▼ -37.2% vs 7-day avg
Price × crowd
━ Price┅ Target price● Mention spike· Sample history
Why this score
2 sources
Each part compares today with this ticker's own last 60 trading days. The centre line is normal.
- Attention 35%−0.9σ
- Opinion 35%−0.6σ
- Breadth 15%−0.1σ
- Momentum 15%−0.6σ
Wikipedia −0.9σBluesky −0.6σ
- Sources confirming
- 0
- Driven by
- The crowd (no big news)
- Consensus
- 75% one side
Herd behaviour
score, last year
Fades in2.7 daysBursts of attention halve quickly: fads come and go.
Talk vs pricemove +0.1σToday's price move compared with the last 60 days.
StreaknoneTrading days in a row at a score of 60 or more.
What the crowd is saying
24h
- Apple+0.0559% of mentions
- Cleo fields0.0011% of mentions
- Common valued−0.5811% of mentions
Valuation
drag to change
Target priceDCF$123.2963.0% below today's price of $332.89
FILINGS TO 2026-06-27
Discounted cash flow. Valued on free cash flow: what the business generates for everyone who funds it.
4.12%
Fades to terminal growth by year 10 · starts at 4.12%
25.5%
Share of revenue left as cash · starts at 25.52%
10.0%
What all investors demand each year · starts at 10.01%
2.50%
Forever, after year 10 · starts at 2.50%
How the value adds up
10 years of free cash flow, today's value$870B
+Everything after year 10$867B
Business value (EV)$1.74T
+Cash and investments$147B
−Debt and minority interests$84.3B
Owners' value$1.80T
÷Shares14.59B
Per share$123.29
50% of the value comes after year 10.If the rates were different
Rows: WACC. Columns: terminal growth. Centre = your settings. Green = above today's price.
| WACC ↓ g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.0% | 127 | 134 | 142 | 151 | 162 |
| 9.5% | 119 | 125 | 132 | 140 | 149 |
| 10.0% | 112 | 118 | 123 | 130 | 137 |
| 10.5% | 106 | 111 | 116 | 121 | 128 |
| 11.0% | 101 | 105 | 109 | 114 | 120 |
The 10-year projection
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Growth | 4.1% | 3.9% | 3.8% | 3.6% | 3.4% | 3.2% | 3.0% | 2.9% | 2.7% | 2.5% |
| Revenue | $486B | $505B | $524B | $543B | $561B | $579B | $597B | $614B | $631B | $646B |
| Free cash flow | $124B | $129B | $134B | $139B | $143B | $148B | $152B | $157B | $161B | $165B |
| Worth today | $113B | $107B | $100B | $94.6B | $88.9B | $83.4B | $78.2B | $73.1B | $68.2B | $63.5B |
Where the starting numbers come from
- Revenue, last 12 months
- $467B
- Revenue growth: 3-yr avg / last yr
- 1.8% / 6.4%
- FCF margin: last 12 mo / 3-yr median
- 27.0% / 24.0%
- Risk-free rate
- 5.28%
- Beta (Finnhub, adjusted toward 1)
- 1.07
- Stock premium over Treasuries
- 4.5%
- Cost of equity = rf + β × premium
- 10.1%
- Cost of debt (before tax)
- 5.8%
- Tax rate
- 17.3%
- Equity share of funding
- 98%
Free cash flow = operating cash flow − capital spending − stock-based pay + after-tax interest. Growth starts at the average of the 3-year and last-year rates; the margin is the average of the last 12 months and the 3-year median.
SEC EDGAR XBRL · Risk-free: 10-year Treasury, 2026-10-02 · Beta: Finnhub, adjusted toward 1
Key stats
Market cap$4.87T
P/E (TTM)37.8
Gross margin48.6%
Operating margin33.2%
52-week range$243.42 – $345.34
Avg volume (10 days)35.3M
Beta1.11
From Finnhub, updated a few times a day.