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: $60.19 / $85.99 / $85.99(conservative / base / optimistic)
Starting Owner Earnings
$797M
Growth: conservative / base / optimistic (2015–2025)
10.0% / 10.0% / 10.0%
Projection
10 years
Discount rate
8.6%
Terminal growth
2.5%
Shares outstanding
221M
The history the growth rates come from (15 years)
2011
$123M
2012
$69M
2013
$190M
2014
$110M
2015
$108M
2016
$115M
2017
$98M
2018
$118M
2019
$130M
2020
$174M
2021
$503M
2022
$668M
2023
$536M
2024
$550M
2025
$724M
Free cash flow
Discounts reported free cash flow: operating cash flow minus capital expenditure.
Value per share: $42.17 / $75.50 / $147.55(conservative / base / optimistic)
Starting Free Cash Flow
$638M
Growth: conservative / base / optimistic (2020–2025)
-9.0% / 7.8% / 27.4%
Projection
10 years
Discount rate
9.4%
Terminal growth
4.5%
Shares outstanding
221M
The history the growth rates come from (15 years)
2011
$132M
2012
$45M
2013
$81M
2014
$45M
2015
$125M
2016
$114M
2017
−$10M
2018
$121M
2019
$161M
2020
$193M
2021
$270M
2022
$669M
2023
$596M
2024
$539M
2025
$660M
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: $36.51 / $47.25 / $115.53(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.