published Aug 16, 2026 · price now $27.28 · market cap $26.1B
WATCH · medium confidence — the research’s call on buying at the price it saw, not advice to you.
Information only, not investment advice. Written by AI research agents from SEC filings and market data, and it can be wrong. Check the model below before relying on any of it.
Every input behind the value range, so you can check the work or change an assumption and redo it yourself. Computed deterministically from SEC filings (fiscal 2026), updated Oct 4, 2026; the market price was $27.28. Values are estimates, not predictions.
Owner earnings (Buffett)
Discounts owner earnings: the cash the business generates for its owners after the spending needed to keep it running.
Value per share: $7.56 / $31.80 / $76.08(conservative / base / optimistic)
Starting Owner Earnings
$1.4B
Growth: conservative / base / optimistic (2012–2026)
-22.5% / 15.8% / 41.7%
Projection
10 years
Discount rate
10.0%
Terminal growth
2.5%
Shares outstanding
957M
The history the growth rates come from (15 years)
2012
$175M
2013
$106M
2014
$151M
2015
$187M
2016
$145M
2017
$279M
2018
$209M
2019
$303M
2020
$209M
2021
$595M
2022
$891M
2023
$881M
2024
$1.0B
2025
$1.2B
2026
$1.4B
Free cash flow
Discounts reported free cash flow: operating cash flow minus capital expenditure.
Value per share: $17.12 / $28.61 / $44.53(conservative / base / optimistic)
Starting Free Cash Flow
$1.3B
Growth: conservative / base / optimistic (2012–2026)
1.0% / 15.2% / 28.0%
Projection
10 years
Discount rate
10.0%
Terminal growth
2.5%
Shares outstanding
957M
The history the growth rates come from (15 years)
2012
$175M
2013
$69M
2014
$181M
2015
$186M
2016
$159M
2017
$320M
2018
$247M
2019
$273M
2020
$326M
2021
$528M
2022
$839M
2023
$848M
2024
$962M
2025
$1.2B
2026
$1.3B
Two-stage FCFF (Damodaran)
Projects revenue, operating margin and reinvestment, then discounts free cash flow to the firm at the weighted cost of capital.
Value per share: $24.53 / $30.58 / $33.56(conservative / base / optimistic)
Starting Damodaran FCFF
$1.3B
Growth: conservative / base / optimistic (2012–2026)
9.7% / 12.3% / 13.1%
Projection
10 years
Risk-free rate
5.28%
Equity risk premium
4.15%
Beta
1.00
Cost of equity
9.43%
After-tax cost of debt
6.19%
Equity weight
100%
WACC (discount rate)
9.43%
Target operating margin (base)
35.1%
High-growth stage
5 years
Terminal growth
2.5%
Shares outstanding
957M
This briefing is from Aug 16, 2026. A fresh one re-reads the latest filings and prices; running it takes a free account.