Trailing ValuationLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19

Stock Price

72.8

21.1

6

4.8

7.9

13.6

9.9

Total Shares Outstanding

277.6

208.2

90.2

71.8

51.7

1.3

1.3

Market Cap

20,222.5

4,392.5

543.7

346.2

410.7

18

12.4

Total Enterprise Value (TEV)

20,126.2

4,190.5

645.5

346.6

353.8

-15.2

-16.8

Buyback Yield

-3.9%

-16.1%

-11.8%

-30.3%

-0%

—

—

Debt Paydown Yield

0.3%

-2.2%

-11.6%

-0.1%

-0%

9.2%

—

Shareholder Yield

-3.6%

-18.2%

-23.4%

-30.4%

-0%

9.2%

—

P/S

1,091.3

994.2

—

25

33.1

3

—

P/Gross Profit

1,091.3

994.2

—

25

84.8

6.1

—

P/E

-59.2

-10.9

-5.6

-8.3

-21.5

-2.2

—

Earnings Yield

-1.7%

-9.2%

-17.7%

-12%

-4.7%

-45.1%

—

P/OCF

-122.6

-34.8

-3.7

-2.2

-5.1

-0.8

—

P/FCF

-22.1

-14.6

-2

-1.6

-3

-0.3

—

FCF Yield

-4.5%

-6.8%

-49.2%

-61.7%

-32.8%

-295%

—

P/B

16.3

9.2

5.5

2.6

4.1

0.2

2.5

EV/Sales

1,086.1

948.5

—

25.1

28.5

-2.5

—

EV/Gross Profit

1,086.1

948.5

—

25.1

73.1

-5.2

—

EV/EBITDA

-89.5

-23.4

-3.8

-2.5

-4.2

0.6

—

EV/EBIT

-74.9

-17.3

-2.9

-2.4

-4.1

0.6

—

EV/OCF

-122

-33.2

-4.3

-2.2

-4.4

0.7

—

EV/FCF

-22

-14

-2.4

-1.6

-2.6

0.3

—