$67.50+0.44 ▲ +0.66%Oct 5, 4:00 PM ET
Target price$46.74by DCF30.8% below the price
Crowd score35/100Crowd-driven · 1 confirming
Sentiment+0.04FinBERT, −1 to +1
Mentions · 24h35▲ +137.9% 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%−0.6σ
- Opinion 35%+3.0σ
- Breadth 15%−1.1σ
- Momentum 15%+1.3σ
Wikipedia −0.6σBluesky +3.0σ
- Sources confirming
- 1
- Driven by
- The crowd (no big news)
- Consensus
- 67% one side
Herd behaviour
score, last year
Fades in2.6 daysBursts of attention halve quickly: fads come and go.
Talk vs pricemove −0.3σToday'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
- Paying+0.0338% of mentions
- Https mintqon0.0034% of mentions
- Reported special0.009% of mentions
Valuation
drag to change
Target priceDCF$46.7430.8% below today's price of $67.50
FILINGS TO 2026-06-30
Discounted cash flow. Valued on free cash flow: what the business generates for everyone who funds it.
14.2%
Fades to terminal growth by year 10 · starts at 14.25%
22.4%
Share of revenue left as cash · starts at 22.37%
11.3%
What all investors demand each year · starts at 11.28%
2.50%
Forever, after year 10 · starts at 2.50%
How the value adds up
10 years of free cash flow, today's value$104B
+Everything after year 10$96.3B
Business value (EV)$200B
+Cash and investments$9.1B
−Debt and minority interests$14.3B
Owners' value$195B
÷Shares4.16B
Per share$46.74
48% 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% |
|---|---|---|---|---|---|
| 10.3% | 48 | 51 | 53 | 56 | 60 |
| 10.8% | 45 | 48 | 50 | 52 | 55 |
| 11.3% | 43 | 45 | 47 | 49 | 52 |
| 11.8% | 41 | 42 | 44 | 46 | 48 |
| 12.3% | 38 | 40 | 41 | 43 | 45 |
The 10-year projection
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Growth | 14.2% | 12.9% | 11.6% | 10.3% | 9.0% | 7.7% | 6.4% | 5.1% | 3.8% | 2.5% |
| Revenue | $55.3B | $62.4B | $69.7B | $76.9B | $83.8B | $90.3B | $96.1B | $101B | $105B | $107B |
| Free cash flow | $12.4B | $14.0B | $15.6B | $17.2B | $18.8B | $20.2B | $21.5B | $22.6B | $23.5B | $24.0B |
| Worth today | $11.1B | $11.3B | $11.3B | $11.2B | $11.0B | $10.6B | $10.2B | $9.6B | $9.0B | $8.3B |
Where the starting numbers come from
- Revenue, last 12 months
- $48.4B
- Revenue growth: 3-yr avg / last yr
- 12.6% / 15.9%
- FCF margin: last 12 mo / 3-yr median
- 23.5% / 21.2%
- Risk-free rate
- 5.28%
- Beta (Finnhub, adjusted toward 1)
- 1.41
- Stock premium over Treasuries
- 4.5%
- Cost of equity = rf + β × premium
- 11.6%
- Cost of debt (before tax)
- 5.9%
- Tax rate
- 17.2%
- Equity share of funding
- 95%
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$279.2B
P/E (TTM)20.5
Gross margin49.1%
Operating margin35.5%
52-week range$65.08 – $124.86
Avg volume (10 days)35.0M
Beta1.61
From Finnhub, updated a few times a day.