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

Stock Price

33

32.7

36.5

41.5

132.3

151.2

82.1

42.8

31.3

17.1

13.6

Total Shares Outstanding

239

251.5

268.9

279.6

283.5

267.3

182.8

83.8

82.6

84.2

84.2

Market Cap

7,892.1

8,225.3

9,814.5

11,601.7

37,489

40,417.5

15,007.4

3,582.1

2,586.8

1,439

1,140.3

Total Enterprise Value (TEV)

10,880.7

11,103.5

12,788.6

14,857.3

40,600.3

43,521

18,446.1

4,360.4

3,503.8

1,797.2

1,828.3

Dividend Yield

—

—

—

—

—

—

—

1.4%

—

0.2%

10.1%

Buyback Yield

8.5%

9%

5.4%

4%

-0.2%

-3.6%

1.4%

3.7%

-3.4%

16.9%

-22.5%

Debt Paydown Yield

—

—

—

—

-1.3%

-1.5%

-8.3%

-7.3%

-18.5%

12.3%

-62.1%

Shareholder Yield

8.5%

9%

5.4%

4%

-1.5%

-5.1%

-6.8%

-3.5%

-21.9%

29.2%

-83.8%

P/S

2.3

2.4

2.9

3.6

12.6

16.9

7.3

2.1

0.8

0.5

0.4

P/Gross Profit

3.1

3.3

4.1

5.2

17.5

23

9.8

2.7

1

0.6

0.5

P/E

15.4

16.2

16.2

33.5

142.2

229.1

38.2

14

9.8

-32.9

10.2

Earnings Yield

6.5%

6.2%

6.2%

3%

0.7%

0.4%

2.6%

7.1%

10.2%

-3%

9.8%

P/OCF

7.8

8.8

10.9

22.1

41.1

51.3

23.2

5.9

6.2

4.2

2.8

P/FCF

8.2

9.3

11.8

24.3

45

51.9

24.6

6.2

7.6

5.4

3.3

FCF Yield

12.2%

10.7%

8.5%

4.1%

2.2%

1.9%

4.1%

16.2%

13.2%

18.5%

30.1%

P/B

-35.2

-129.2

-502.1

-32.2

-184

-28.6

5.1

1.3

1.1

0.8

0.6

EV/Sales

3.1

3.2

3.8

4.7

13.6

18.2

9

2.5

1.1

0.6

0.6

EV/Gross Profit

4.3

4.5

5.3

6.7

18.9

24.8

12.1

3.3

1.3

0.8

0.7

EV/EBITDA

11.7

11.3

12.5

16.1

44.1

54.8

26.8

7.4

11.5

15.2

4.8

EV/EBIT

13.4

13.5

13.9

28.8

47.7

58.4

28.6

7.9

18.6

-55.1

10.2

EV/OCF

10.7

11.9

14.3

28.3

44.5

55.2

28.5

7.1

8.4

5.2

4.5

EV/FCF

11.3

12.6

15.4

31.2

48.8

55.8

30.3

7.5

10.3

6.8

5.3