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

Stock Price

157.2

103.3

86.4

91.6

107.6

93.9

78.2

84.1

89.1

73.3

62

Total Shares Outstanding

118.1

118.7

116.8

116.3

129.2

134.3

134.9

137.3

139.5

141.3

143.5

Market Cap

18,573.5

12,260.4

10,087.6

10,650.5

13,904.3

12,606.6

10,548.8

11,544.2

12,431.8

10,348.6

8,897.1

Total Enterprise Value (TEV)

19,939.1

13,855.7

11,894.6

12,794.2

15,873.2

13,790.8

11,657

12,511.9

13,562.9

11,340.9

9,678.9

Dividend Yield

1.6%

2.4%

2.8%

2.5%

1.9%

1.7%

2.6%

2.3%

2.1%

2.3%

2.6%

Buyback Yield

-0.4%

-0.7%

0.3%

13%

3.9%

0.7%

2.5%

2.3%

1.4%

1.8%

2.5%

Debt Paydown Yield

1.2%

1.7%

3.9%

-0.5%

-5.9%

1.1%

1.1%

1%

-1.8%

-2.8%

1.7%

Shareholder Yield

0.8%

1%

4.3%

12.6%

-2%

1.8%

3.6%

3.4%

-0.4%

-0.9%

4.3%

P/S

1.1

0.7

0.6

0.4

0.6

0.8

0.7

0.7

0.8

0.8

0.7

P/Gross Profit

6.7

4.4

3.9

3

4.4

5.2

4.1

4.3

5.2

4.5

3.9

P/E

31.9

26.8

31.8

12.4

17.1

25.2

18.7

17.8

25

20.4

17.7

Earnings Yield

3.1%

3.7%

3.1%

8.1%

5.9%

4%

5.4%

5.6%

4%

4.9%

5.7%

P/OCF

21.2

24.1

13.8

6.5

146.4

25.3

12.6

14.6

32.4

19.5

12.4

P/FCF

21.7

25.2

14.4

6.7

228.8

26.5

13.2

15.4

36.2

22.7

12.9

FCF Yield

4.6%

4%

7%

14.9%

0.4%

3.8%

7.6%

6.5%

2.8%

4.4%

7.8%

P/B

10

7.1

7.1

7.9

6.9

6.7

6.3

7.2

8.7

8.2

7.7

EV/Sales

1.2

0.8

0.7

0.5

0.7

0.9

0.8

0.8

0.9

0.9

0.7

EV/Gross Profit

7.2

5

4.6

3.6

5

5.7

4.5

4.6

5.7

5

4.3

EV/EBITDA

22.2

18.1

19.4

9.4

13.5

17.8

13.1

12.4

15.6

12.4

10.5

EV/EBIT

25

20.7

23.1

10.1

14.7

20.5

14.8

13.7

17.5

13.5

11.3

EV/OCF

22.7

27.2

16.3

7.8

167.2

27.6

14

15.8

35.3

21.4

13.5

EV/FCF

23.2

28.5

16.9

8.1

261.3

29

14.6

16.7

39.4

24.9

14