Trailing ValuationLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15Dec '14Dec '13Dec '12

Stock Price

33.3

68.7

132.1

265

182.9

175.5

26.1

4.7

2.4

1

3.5

Total Shares Outstanding

130.8

132.4

135.7

136.4

133.9

129

123.1

107

85.9

62.3

45.8

Market Cap

4,350.7

9,096.5

17,934.3

36,151.4

24,494.6

22,629

3,216.8

506.3

207.1

62.9

160.8

Total Enterprise Value (TEV)

4,076.4

8,776.3

17,533

35,828.9

24,515.6

22,280.4

3,071

509.8

227.7

79

149.4

Buyback Yield

7.8%

5.1%

2.9%

0%

2.1%

0.3%

0.1%

-4.5%

-13%

-27.5%

-2.5%

Debt Paydown Yield

2.3%

0%

—

—

-3.7%

-1.2%

-2.5%

-11.5%

-7.9%

-27.2%

-10.5%

Shareholder Yield

10.2%

5.1%

2.9%

0%

-1.5%

-0.9%

-2.4%

-15.9%

-20.9%

-54.7%

-13%

P/S

2.9

6.8

7.8

15.5

17.7

29.2

5.2

1.6

0.7

0.2

0.5

P/Gross Profit

5.9

14.5

16.9

37.1

44.2

65.4

14.5

5.4

3.7

1.1

1.5

P/E

22.9

91.6

42.9

95.7

179.4

184.7

21.2

-39.4

-4.5

-0.8

-7.2

Earnings Yield

4.4%

1.1%

2.3%

1%

0.6%

0.5%

4.7%

-2.5%

-22.4%

-132.7%

-14%

P/OCF

17

17.7

25.7

48.5

69.6

104.6

23.1

31.4

-7.3

-1.9

-7.6

P/FCF

20

18.9

30.6

51.8

81.7

115.6

25.9

42.3

-6.4

-1.4

-4.8

FCF Yield

5%

5.3%

3.3%

1.9%

1.2%

0.9%

3.9%

2.4%

-15.7%

-71.7%

-20.9%

P/B

4.4

10.9

18.2

43.8

56.9

46.8

11.8

65.1

-22.7

48.4

3.9

EV/Sales

2.7

6.6

7.7

15.4

17.7

28.8

4.9

1.6

0.8

0.2

0.4

EV/Gross Profit

5.6

13.9

16.6

36.8

44.2

64.4

13.9

5.4

4.1

1.4

1.4

EV/EBITDA

15.1

55.3

33.7

70.7

99.4

108.9

26.3

45.3

-7.5

-1.5

-17

EV/EBIT

21.5

113.5

39.3

79.9

113.6

119.5

29.9

319.4

-5.8

-1.3

-7.7

EV/OCF

15.9

17.1

25.2

48.1

69.6

103

22.1

31.6

-8

-2.4

-7.1

EV/FCF

18.8

18.3

29.9

51.3

81.8

113.8

24.7

42.6

-7

-1.8

-4.4