published Aug 15, 2026 · price now $62.92 · market cap $7.0B
AVOID · 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 2025), updated Oct 4, 2026; the market price was $62.92. 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: $49.02 / $149.06 / $221.01(conservative / base / optimistic)
Starting Owner Earnings
$765M
Growth: conservative / base / optimistic (2011–2025)
-14.7% / 15.4% / 26.7%
Projection
10 years
Discount rate
10.0%
Terminal growth
2.5%
Shares outstanding
111M
The history the growth rates come from (15 years)
2011
$104M
2012
$56M
2013
$164M
2014
$96M
2015
$94M
2016
$97M
2017
$73M
2018
$106M
2019
$113M
2020
$140M
2021
$482M
2022
$664M
2023
$589M
2024
$578M
2025
$765M
Free cash flow
Discounts reported free cash flow: operating cash flow minus capital expenditure.
Value per share: $53.63 / $120.14 / $210.72(conservative / base / optimistic)
Starting Free Cash Flow
$687M
Growth: conservative / base / optimistic (2011–2025)
-9.5% / 12.3% / 28.5%
Projection
10 years
Discount rate
10.0%
Terminal growth
2.5%
Shares outstanding
111M
The history the growth rates come from (15 years)
2011
$135M
2012
$51M
2013
$87M
2014
$51M
2015
$131M
2016
$120M
2017
−$2M
2018
$129M
2019
$169M
2020
$201M
2021
$280M
2022
$686M
2023
$619M
2024
$566M
2025
$687M
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: $36.36 / $47.09 / $115.38(conservative / base / optimistic)
Starting Damodaran FCFF
$686M
Growth: conservative / base / optimistic (2011–2025)
-3.1% / 4.0% / 10.2%
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
4.85%
Equity weight
100%
WACC (discount rate)
9.43%
Target operating margin (base)
7.9%
High-growth stage
5 years
Terminal growth
2.5%
Shares outstanding
111M
This briefing is from Aug 15, 2026. A fresh one re-reads the latest filings and prices; running it takes a free account.