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: $19.04 / $27.20 / $27.20(conservative / base / optimistic)
Starting Owner Earnings
$1.1B
Growth: conservative / base / optimistic (2016–2026)
10.0% / 10.0% / 10.0%
Projection
10 years
Discount rate
8.6%
Terminal growth
2.5%
Shares outstanding
943M
The history the growth rates come from (15 years)
2012
$224M
2013
$155M
2014
$194M
2015
$245M
2016
$202M
2017
$256M
2018
$262M
2019
$289M
2020
$167M
2021
$580M
2022
$910M
2023
$837M
2024
$945M
2025
$1.0B
2026
$1.2B
Free cash flow
Discounts reported free cash flow: operating cash flow minus capital expenditure.
Value per share: $30.24 / $37.48 / $71.93(conservative / base / optimistic)
Starting Free Cash Flow
$1.2B
Growth: conservative / base / optimistic (2021–2026)
5.1% / 11.1% / 30.0%
Projection
10 years
Discount rate
9.4%
Terminal growth
4.5%
Shares outstanding
943M
The history the growth rates come from (15 years)
2012
$153M
2013
$50M
2014
$159M
2015
$168M
2016
$138M
2017
$299M
2018
$224M
2019
$249M
2020
$303M
2021
$487M
2022
$800M
2023
$808M
2024
$926M
2025
$1.2B
2026
$1.2B
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: $24.08 / $30.00 / $32.93(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.