Trailing ValuationLTMDec '24Dec '23Dec '22Dec '21

Stock Price

42

40.5

43.9

50.6

33.7

Total Shares Outstanding

253.3

260.4

271.7

245.7

258

Market Cap

10,717.1

10,567

11,914

12,415.2

8,686.9

Total Enterprise Value (TEV)

17,121.1

16,797

18,567

16,870.2

14,228.9

Dividend Yield

2.8%

2.9%

2.7%

1.9%

1.4%

Buyback Yield

3.6%

5.6%

3.6%

5.8%

1.3%

Debt Paydown Yield

0.8%

3%

-17.6%

10.6%

25.2%

Shareholder Yield

4.5%

8.7%

-13.9%

16.4%

26.5%

P/S

1.2

1.2

1.1

1

1

P/Gross Profit

2.3

2.2

2.3

2.3

2.7

P/E

46.5

9.6

5.6

3.6

6.3

Earnings Yield

2.2%

10.4%

18%

27.9%

15.8%

P/OCF

2.9

2.8

2.9

3.2

2.8

P/FCF

7.2

7.5

8.4

6.1

5.4

FCF Yield

13.8%

13.4%

11.9%

16.4%

18.5%

P/B

1

1

1.1

1.6

1.7

EV/Sales

1.9

1.8

1.7

1.4

1.6

EV/Gross Profit

3.7

3.6

3.6

3.1

4.5

EV/EBITDA

5.9

4.3

4

3.4

5.3

EV/EBIT

24.6

10.6

6.5

4.4

9.4

EV/OCF

4.6

4.5

4.5

4.4

4.5

EV/FCF

11.5

11.8

13

8.3

8.8