Trailing ValuationLTMSep '25Sep '24Sep '23Sep '22Sep '21Sep '20Sep '19Sep '18Sep '17Sep '16Sep '15Sep '14Sep '13

Stock Price

178.5

178.5

180.7

141.7

104.6

119.8

82.7

68.2

106.2

56.3

44.3

Total Shares Outstanding

119.4

119.4

120.2

118.8

117.5

117.2

116.1

114.9

118

115.3

115

Market Cap

21,321.5

21,321.5

21,707.2

16,838.1

12,287.6

14,035

9,605.9

7,833.8

12,528.4

6,490.9

5,094.2

Total Enterprise Value (TEV)

22,555.7

22,555.7

23,403.7

18,439

13,555.6

15,356.7

10,522.6

8,308

12,885.9

6,904.9

5,549.2

Buyback Yield

1.3%

1.3%

-0.1%

-0.1%

0.8%

0.1%

-0.2%

1.3%

-8.1%

0.6%

-0%

Debt Paydown Yield

2.6%

2.6%

-0.2%

-2%

0.7%

-3.1%

-3.6%

-0.3%

9.3%

0.6%

-1.8%

Shareholder Yield

3.9%

3.9%

-0.3%

-2.2%

1.6%

-3%

-3.8%

1%

1.2%

1.2%

-1.8%

P/S

7.8

7.8

9.4

8

6.4

7.8

6.6

6.2

10.1

5.6

4.5

P/Gross Profit

9.3

9.3

11.7

10.2

7.9

9.8

8.5

8.4

13.7

7.8

6.3

P/E

29.4

29.4

57.9

68.8

39.5

29.7

73.9

-296.4

241.3

1,125.6

-92.3

Earnings Yield

3.4%

3.4%

1.7%

1.5%

2.5%

3.4%

1.4%

-0.3%

0.4%

0.1%

-1.1%

P/OCF

24.6

24.6

28.9

27.6

28.2

38.1

41.1

27.5

50.6

48

27.8

P/FCF

24.9

24.9

29.5

28.7

29.5

40.8

45

35.5

59.2

59.1

32.4

FCF Yield

4%

4%

3.4%

3.5%

3.4%

2.5%

2.2%

2.8%

1.7%

1.7%

3.1%

P/B

5.6

5.6

6.8

6.3

5.4

6.9

6.7

6.5

14.3

7.3

6

EV/Sales

8.2

8.2

10.2

8.8

7

8.5

7.2

6.6

10.4

5.9

4.9

EV/Gross Profit

9.8

9.8

12.6

11.1

8.8

10.7

9.4

8.9

14.1

8.3

6.8

EV/EBITDA

20.2

20.2

32.1

31

23.8

30.5

31.9

59

80.5

53.7

112

EV/EBIT

23

23

39.8

40.2

30.3

40.3

49.9

131.8

177.5

165.3

-149.9

EV/OCF

26

26

31.2

30.2

31.1

41.6

45

29.1

52

51.1

30.3

EV/FCF

26.3

26.3

31.8

31.4

32.6

44.6

49.3

37.6

60.9

62.9

35.3