{ "ticker": "MA", "name": "Mastercard Inc", "legal_name": "Mastercard Inc", "cik": "0001141391", "exchange": "NYSE", "sic": "7389", "industry": "Services-Business Services, Nec", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 623.6, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 546279798584.0, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 623.6, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 876009940.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001141391-26-000083 (sum of classes (Class A Common Stock, par value $0.0001 per share 869,464,115 x 1; Class B Common Stock 6,545,825 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/exb438-12312025.htm)); filing document https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "period_end": "2026-07-27", "accession": "0001141391-26-000083", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-27", "share_count_age_days_at_price_date": 88, "warning": null, "computed": "623.6 (price 2026-10-23) / 1 x 876,009,940 (shares at 2026-07-27) = 546,279,798,584" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 45.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 12, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 32.79, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.06, "threshold": ">= 2.0", "points": 0.9, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 14.61, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2020, 2021 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "3.38 -> 14.08 (+317%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 44.3, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 97.36, product 4312.0", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 623.6, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 32791000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24288649, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 26522000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623153, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 25004000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623154, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 22184000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623155, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 5611000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623156, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 4059000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "period": "2016-12-31", "accession": "0001141391-19-000013", "fact_id": 20692503, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 3915000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "period": "2017-12-31", "accession": "0001141391-20-000032", "fact_id": 20699078, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 5859000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "period": "2018-12-31", "accession": "0001141391-21-000018", "fact_id": 20705512, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 8118000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "period": "2019-12-31", "accession": "0001141391-22-000023", "fact_id": 20712007, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 6411000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "period": "2020-12-31", "accession": "0001141391-23-000020", "fact_id": 20718698, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 8687000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2021-12-31", "accession": "0001141391-26-000021", "fact_id": 20721140, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 9930000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2022-12-31", "accession": "0001141391-26-000021", "fact_id": 20728235, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 11195000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2023-12-31", "accession": "0001141391-26-000021", "fact_id": 20735171, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 12874000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2024-12-31", "accession": "0001141391-26-000021", "fact_id": 20741680, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MA/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 11 of 20 years)", "note": "XBRL dividends-per-share facts cover 11 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 0.29, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139116000085/", "period": "2013-12-31", "accession": "0001141391-16-000085", "fact_id": 20886728, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.49, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139117000014/", "period": "2014-12-31", "accession": "0001141391-17-000014", "fact_id": 20888567, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.67, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139118000009/", "period": "2015-12-31", "accession": "0001141391-18-000009", "fact_id": 20890389, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.79, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "period": "2016-12-31", "accession": "0001141391-19-000013", "fact_id": 20892198, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.91, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "period": "2017-12-31", "accession": "0001141391-20-000032", "fact_id": 20893972, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.08, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "period": "2018-12-31", "accession": "0001141391-20-000032", "fact_id": 20895701, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.39, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "period": "2019-12-31", "accession": "0001141391-20-000032", "fact_id": 20897370, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 2.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "period": "2022-12-31", "accession": "0001141391-25-000011", "fact_id": 20902178, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 2.37, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2023-12-31", "accession": "0001141391-26-000013", "fact_id": 20903816, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 2.74, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20905445, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 3.15, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24309603, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 3.1, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139117000014/", "period": "2014-12-31", "accession": "0001141391-17-000014", "fact_id": 20759338, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 3.35, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139118000009/", "period": "2015-12-31", "accession": "0001141391-18-000009", "fact_id": 20763607, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 3.69, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "period": "2016-12-31", "accession": "0001141391-19-000013", "fact_id": 20767682, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 11.83, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2023-12-31", "accession": "0001141391-26-000013", "fact_id": 20799956, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 13.89, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20805801, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 16.52, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24300315, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 876009940.0, "kind": "current", "source": "SEC cover page 10-Q 0001141391-26-000083 (sum of classes (Class A Common Stock, par value $0.0001 per share 869,464,115 x 1; Class B Common Stock 6,545,825 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/exb438-12312025.htm)); filing document https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/R1.htm", "period": "2026-07-27", "accession": "0001141391-26-000083", "fact_id": 24599507, "age_days": 91, "stale": false } ] }, "magic_formula": { "score": 74.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 3.66, "unit": "%", "rank": 130, "note": "EBIT trailing twelve months; EV = market cap + debt (24,643,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 504.19, "unit": "%", "rank": 5, "note": "net working capital 1,518,000,000 used as reported" }, { "name": "Combined rank", "value": 135, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 18897000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24305519, "age_days": 299 }, { "name": "operating_income_q", "value": 4907000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000031/", "period": "2026-03-31", "accession": "0001141391-26-000031", "fact_id": 23918972, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 4149000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000031/", "period": "2025-03-31", "accession": "0001141391-26-000031", "fact_id": 23932284, "age_days": 574 }, { "name": "operating_income_q", "value": 5587000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 23914935, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 4777000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-06-30", "accession": "0001141391-26-000083", "fact_id": 23927977, "age_days": 483 }, { "name": "current_assets", "value": 26522000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623153, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 25004000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623154, "age_days": 118, "stale": false }, { "name": "cash", "value": 11291000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623158, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 2541000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623159, "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 22184000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623155, "age_days": 118, "stale": false }, { "name": "debt_lt_current", "value": 2459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 24438800, "age_days": 118, "stale": false }, { "name": "shares_out", "value": 876009940.0, "kind": "current", "source": "SEC cover page 10-Q 0001141391-26-000083 (sum of classes (Class A Common Stock, par value $0.0001 per share 869,464,115 x 1; Class B Common Stock 6,545,825 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/exb438-12312025.htm)); filing document https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/R1.htm", "period": "2026-07-27", "accession": "0001141391-26-000083", "fact_id": 24599507, "age_days": 91, "stale": false }, { "name": "Price (close)", "value": 623.6, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebtNoncurrent + LongTermDebtCurrent" } ] }, "momentum": { "score": 64.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -1.9, "unit": "%", "percentile": 38.1, "points": 19.1, "max": 50 }, { "name": "6 month return", "value": 24.5, "unit": "%", "percentile": 84.5, "points": 16.9, "max": 20 }, { "name": "Price / 52-week high", "value": 0.985, "points": 14.8, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 18.2, "unit": "%", "points": 13.5, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 623.6, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [ { "name": "excluded 2026-10-16 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-12 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-09 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-09 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-02 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-31 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-20 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-19 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-17 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-04 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-04 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-04 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-04 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 85.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "147.1% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+16.0% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 1.9, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebtNoncurrent + LongTermDebtCurrent" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "55.5%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.09", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "2.6%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 623.6, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 5859000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "period": "2018-12-31", "accession": "0001141391-21-000018", "fact_id": 20705512, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 5395000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "period": "2018-12-31", "accession": "0001141391-20-000032", "fact_id": 22762886, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 8118000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "period": "2019-12-31", "accession": "0001141391-22-000023", "fact_id": 20712007, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 5893000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "period": "2019-12-31", "accession": "0001141391-21-000018", "fact_id": 22787849, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 6411000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "period": "2020-12-31", "accession": "0001141391-23-000020", "fact_id": 20718698, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 6391000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "period": "2020-12-31", "accession": "0001141391-22-000023", "fact_id": 22812524, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 8687000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2021-12-31", "accession": "0001141391-26-000021", "fact_id": 20721140, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 7312000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "period": "2021-12-31", "accession": "0001141391-23-000020", "fact_id": 22838459, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 9930000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2022-12-31", "accession": "0001141391-26-000021", "fact_id": 20728235, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 6298000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "period": "2022-12-31", "accession": "0001141391-24-000022", "fact_id": 22866587, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 11195000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2023-12-31", "accession": "0001141391-26-000021", "fact_id": 20735171, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 6929000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "period": "2023-12-31", "accession": "0001141391-25-000011", "fact_id": 22894200, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 12874000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2024-12-31", "accession": "0001141391-26-000021", "fact_id": 20741680, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 6485000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 22919767, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 7737000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24477470, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 4059000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "period": "2016-12-31", "accession": "0001141391-19-000013", "fact_id": 20692503, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 3915000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "period": "2017-12-31", "accession": "0001141391-20-000032", "fact_id": 20699078, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 5859000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "period": "2018-12-31", "accession": "0001141391-21-000018", "fact_id": 20705512, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 8118000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "period": "2019-12-31", "accession": "0001141391-22-000023", "fact_id": 20712007, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 6411000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "period": "2020-12-31", "accession": "0001141391-23-000020", "fact_id": 20718698, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 8687000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2021-12-31", "accession": "0001141391-26-000021", "fact_id": 20721140, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 9930000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2022-12-31", "accession": "0001141391-26-000021", "fact_id": 20728235, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 11195000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2023-12-31", "accession": "0001141391-26-000021", "fact_id": 20735171, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 12874000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2024-12-31", "accession": "0001141391-26-000021", "fact_id": 20741680, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt", "value": 22184000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623155, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_lt_current", "value": 2459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 24438800, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 10082000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "period": "2021-12-31", "accession": "0001141391-24-000022", "fact_id": 20860817, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 18884000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "period": "2021-12-31", "accession": "0001141391-24-000022", "fact_id": 20639802, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 12264000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "period": "2022-12-31", "accession": "0001141391-25-000011", "fact_id": 20866595, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 22237000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "period": "2022-12-31", "accession": "0001141391-25-000011", "fact_id": 20644966, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 14008000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2023-12-31", "accession": "0001141391-26-000013", "fact_id": 20872226, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 25098000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2023-12-31", "accession": "0001141391-26-000013", "fact_id": 20650105, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 15582000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20877478, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 28167000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20655069, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 18897000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24305519, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 32791000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24288649, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 9463000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "period": "2021-12-31", "accession": "0001141391-24-000022", "fact_id": 20957974, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 407000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "period": "2021-12-31", "accession": "0001141391-24-000022", "fact_id": 21025919, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 11195000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "period": "2022-12-31", "accession": "0001141391-25-000011", "fact_id": 20964941, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 442000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "period": "2022-12-31", "accession": "0001141391-25-000011", "fact_id": 21030325, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 11980000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2023-12-31", "accession": "0001141391-26-000013", "fact_id": 20971753, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 371000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2023-12-31", "accession": "0001141391-26-000013", "fact_id": 21034616, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 14780000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20978160, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 474000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 21038725, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 17648000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24312338, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 489000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24317797, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 876009940.0, "kind": "current", "source": "SEC cover page 10-Q 0001141391-26-000083 (sum of classes (Class A Common Stock, par value $0.0001 per share 869,464,115 x 1; Class B Common Stock 6,545,825 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/exb438-12312025.htm)); filing document https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/R1.htm", "period": "2026-07-27", "accession": "0001141391-26-000083", "fact_id": 24599507, "age_days": 91, "stale": false } ] }, "lynch": { "score": 49.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 1.8, "threshold": "<= 1.0", "points": 6.1, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+21.0% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 37.7, "threshold": "<= 25", "points": 1.5, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 4.39, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebtNoncurrent + LongTermDebtCurrent" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "5 of 5", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-2.4%", "threshold": ">= +10%", "points": 6.4, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 623.6, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 16.52, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24300315, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 6.37, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "period": "2020-12-31", "accession": "0001141391-23-000020", "fact_id": 20783225, "verified": "unverified", "age_days": 2125 }, { "name": "lt_debt", "value": 22184000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623155, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_lt_current", "value": 2459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 24438800, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 5611000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623156, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 11291000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623158, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 36.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.06, "threshold": ">= 1.5", "points": 1.8, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 16.23, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebtNoncurrent + LongTermDebtCurrent" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "6.37 -> 16.52", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 97.36, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 623.6, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 26522000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623153, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 25004000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623154, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 22184000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623155, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_lt_current", "value": 2459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 24438800, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 8687000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2021-12-31", "accession": "0001141391-26-000021", "fact_id": 20721140, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 9930000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2022-12-31", "accession": "0001141391-26-000021", "fact_id": 20728235, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 11195000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2023-12-31", "accession": "0001141391-26-000021", "fact_id": 20735171, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 12874000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2024-12-31", "accession": "0001141391-26-000021", "fact_id": 20741680, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MA/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 16.52, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24300315, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 6.37, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "period": "2020-12-31", "accession": "0001141391-23-000020", "fact_id": 20783225, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 5611000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2026-06-30", "accession": "0001141391-26-000083", "fact_id": 3623156, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 876009940.0, "kind": "current", "source": "SEC cover page 10-Q 0001141391-26-000083 (sum of classes (Class A Common Stock, par value $0.0001 per share 869,464,115 x 1; Class B Common Stock 6,545,825 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/exb438-12312025.htm)); filing document https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/R1.htm", "period": "2026-07-27", "accession": "0001141391-26-000083", "fact_id": 24599507, "age_days": 91, "stale": false } ] }, "piotroski": { "score": 88.9, "status": "partial: 7", "complete": false, "missing_tests": [ "7" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2025", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 25, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "27.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "17,648M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "26.8% -> 27.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "17,648M vs 14,968M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "36.3% -> 33.7%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.03 -> 1.03", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "55.3% -> 57.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.59 -> 0.61", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 54157000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24377130, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 17648000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24312338, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 12874000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2024-12-31", "accession": "0001141391-26-000021", "fact_id": 20741680, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 54157000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24377130, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 48081000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 21929825, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 17648000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24312338, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 14968000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "period": "2025-12-31", "accession": "0001141391-26-000021", "fact_id": 24294260, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 18251000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24410423, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 17476000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 22085683, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 54157000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24377130, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 48081000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 21929825, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 23558000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24322872, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 19724000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 21323865, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 22762000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24349834, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 19220000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 21596757, "verified": "unverified", "age_days": 664 }, { "name": "operating_income 2025-12-31", "value": 18897000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24305519, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 15582000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20877478, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 32791000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24288649, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 28167000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20655069, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 32791000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2025-12-31", "accession": "0001141391-26-000013", "fact_id": 24288649, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 28167000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 20655069, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 54157000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/", "period": "2025-12-31", "accession": "0001141391-26-000083", "fact_id": 24377130, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 48081000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "period": "2024-12-31", "accession": "0001141391-26-000013", "fact_id": 21929825, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3116000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139114000003/", "accession": "0001141391-14-000003" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3617000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139117000014/", "accession": "0001141391-17-000014" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3808000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139118000009/", "accession": "0001141391-18-000009" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 4059000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "accession": "0001141391-19-000013" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3915000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "accession": "0001141391-20-000032" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 5859000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "accession": "0001141391-21-000018" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 8118000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "accession": "0001141391-22-000023" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 6411000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "accession": "0001141391-23-000020" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8687000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "accession": "0001141391-26-000021" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 9930000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "accession": "0001141391-26-000021" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 11195000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "accession": "0001141391-26-000021" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 12874000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "accession": "0001141391-26-000021" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 14968000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000021/", "accession": "0001141391-26-000021" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2.56, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139116000085/", "accession": "0001141391-16-000085", "value_reported": 2.56, "split_factor": 1.0, "split_basis": "filed between 2016-01-01 and 2016-12-31" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3.1, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139117000014/", "accession": "0001141391-17-000014", "value_reported": 3.1, "split_factor": 1.0, "split_basis": "filed between 2017-01-01 and 2017-12-31" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3.35, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139118000009/", "accession": "0001141391-18-000009", "value_reported": 3.35, "split_factor": 1.0, "split_basis": "filed between 2018-01-01 and 2018-12-31" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 3.69, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "accession": "0001141391-19-000013", "value_reported": 3.69, "split_factor": 1.0, "split_basis": "filed between 2019-01-01 and 2019-12-31" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3.65, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "accession": "0001141391-20-000032", "value_reported": 3.65, "split_factor": 1.0, "split_basis": "filed 2020-02-14" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 5.6, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "accession": "0001141391-21-000018", "value_reported": 5.6, "split_factor": 1.0, "split_basis": "filed 2021-02-12" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 7.94, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "accession": "0001141391-22-000023", "value_reported": 7.94, "split_factor": 1.0, "split_basis": "filed 2022-02-11" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 6.37, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "accession": "0001141391-23-000020", "value_reported": 6.37, "split_factor": 1.0, "split_basis": "filed 2023-02-14" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8.76, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "accession": "0001141391-24-000022", "value_reported": 8.76, "split_factor": 1.0, "split_basis": "filed 2024-02-13" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 10.22, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "accession": "0001141391-25-000011", "value_reported": 10.22, "split_factor": 1.0, "split_basis": "filed 2025-02-12" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 11.83, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "accession": "0001141391-26-000013", "value_reported": 11.83, "split_factor": 1.0, "split_basis": "filed 2026-02-11" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 13.89, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "accession": "0001141391-26-000013", "value_reported": 13.89, "split_factor": 1.0, "split_basis": "filed 2026-02-11" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 16.52, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "accession": "0001141391-26-000013", "value_reported": 16.52, "split_factor": 1.0, "split_basis": "filed 2026-02-11" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 8346000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139115000011/", "accession": "0001141391-15-000011" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 9473000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139115000011/", "accession": "0001141391-15-000011" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 9667000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139118000009/", "accession": "0001141391-18-000009" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 10776000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139119000013/", "accession": "0001141391-19-000013" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 12497000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000032/", "accession": "0001141391-20-000032" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 14950000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/", "accession": "0001141391-21-000018" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 16883000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/", "accession": "0001141391-22-000023" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 15301000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/", "accession": "0001141391-23-000020" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 18884000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/", "accession": "0001141391-24-000022" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 22237000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/", "accession": "0001141391-25-000011" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 25098000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "accession": "0001141391-26-000013" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 28167000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "accession": "0001141391-26-000013" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 32791000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "accession": "0001141391-26-000013" } ], "dividend_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-10-16", "insider_name": "Ling Hai", "role": "CFO", "code": "S", "shares": 4317.0, "price": 620.0, "value": 2676540.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000118/#live" }, { "txn_date": "2026-10-12", "insider_name": "GENACHOWSKI JULIUS", "role": "director", "code": "S", "shares": 370.0, "price": 590.21, "value": 218377.7, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000116/#live" }, { "txn_date": "2026-10-09", "insider_name": "GENACHOWSKI JULIUS", "role": "director", "code": "S", "shares": 1.0, "price": 590.0, "value": 590.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000116/#live" }, { "txn_date": "2026-10-09", "insider_name": "GENACHOWSKI JULIUS", "role": "director", "code": "S", "shares": 370.0, "price": 585.0, "value": 216450.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000116/#live" }, { "txn_date": "2026-09-02", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 3266.0, "price": 584.0, "value": 1907344.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000104/" }, { "txn_date": "2026-08-31", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 923.0, "price": 593.54, "value": 547837.4199999999, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000102/" }, { "txn_date": "2026-08-20", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 1000.0, "price": 572.07, "value": 572070.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 120.0, "price": 572.41, "value": 68689.2, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 966.0, "price": 573.99, "value": 554474.34, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 1150.0, "price": 574.73, "value": 660939.5, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 1168.0, "price": 575.77, "value": 672499.36, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 1280.0, "price": 576.82, "value": 738329.6000000001, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 628.0, "price": 577.9, "value": 362921.2, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 400.0, "price": 579.35, "value": 231740.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 732.0, "price": 580.39, "value": 424845.48, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 840.0, "price": 581.58, "value": 488527.2, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-19", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 160.0, "price": 582.25, "value": 93160.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000142753126000005/" }, { "txn_date": "2026-08-17", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 1191.0, "price": 565.24, "value": 673200.84, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000100/" }, { "txn_date": "2026-08-05", "insider_name": "Miebach Michael", "role": "CEO", "code": "S", "shares": 15372.0, "price": 575.0, "value": 8838900.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000097/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 880.0, "price": 571.38, "value": 502814.4, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 240.0, "price": 569.18, "value": 136603.19999999998, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 880.0, "price": 570.41, "value": 501960.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 280.0, "price": 572.69, "value": 160353.2, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 440.0, "price": 573.75, "value": 252450.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 200.0, "price": 576.33, "value": 115266.00000000001, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-05", "insider_name": "SACHIN J. MEHRA", "role": "officer", "code": "S", "shares": 80.0, "price": 576.96, "value": 46156.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000099/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 40.0, "price": 564.92, "value": 22596.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 600.0, "price": 566.68, "value": 340007.99999999994, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 200.0, "price": 568.0, "value": 113600.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 360.0, "price": 569.18, "value": 204904.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 400.0, "price": 569.98, "value": 227992.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 1680.0, "price": 571.22, "value": 959649.6000000001, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 880.0, "price": 572.06, "value": 503412.79999999993, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-04", "insider_name": "Kirkpatrick Linda Pistecchia", "role": "officer", "code": "S", "shares": 120.0, "price": 572.89, "value": 68746.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000094/" }, { "txn_date": "2026-08-03", "insider_name": "Miebach Michael", "role": "CEO", "code": "S", "shares": 16628.0, "price": 580.0, "value": 9644240.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000085/" }, { "txn_date": "2026-07-31", "insider_name": "Miebach Michael", "role": "CEO", "code": "S", "shares": 16628.0, "price": 567.68, "value": 9439383.04, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000085/" }, { "txn_date": "2026-07-15", "insider_name": "Arkell Sandra A", "role": "officer", "code": "S", "shares": 144.0, "price": 540.0, "value": 77760.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000076/" }, { "txn_date": "2026-07-15", "insider_name": "McLaughlin Edward Grunde", "role": "Pres", "code": "S", "shares": 1903.0, "price": 529.45, "value": 1007543.3500000001, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000077/" }, { "txn_date": "2026-07-15", "insider_name": "McLaughlin Edward Grunde", "role": "Pres", "code": "S", "shares": 160.0, "price": 531.63, "value": 85060.8, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000077/" }, { "txn_date": "2026-07-15", "insider_name": "McLaughlin Edward Grunde", "role": "Pres", "code": "S", "shares": 3440.0, "price": 533.75, "value": 1836100.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000077/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001141391", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001141391.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001141391&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001141391&type=8-K", "yahoo": "https://finance.yahoo.com/quote/MA", "stooq": "https://stooq.com/q/d/?s=ma.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=MA", "finviz": "https://finviz.com/quote.ashx?t=MA", "stockanalysis": "https://stockanalysis.com/stocks/ma/", "seeking_alpha": "https://seekingalpha.com/symbol/MA", "openinsider": "http://openinsider.com/search?q=MA", "google_news": "https://news.google.com/rss/search?q=MA+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/MA.json", "markdown": "https://theclaudetrader.com/s/MA.md", "research_packet": "https://theclaudetrader.com/r/MA.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/MA; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 393.91, "fv_low": 48.79, "fv_high": 489.35, "fv_gap_pct": -36.8, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-30", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 393.91188304019215, "growth_used": 0.1, "fcf_avg": 14358000000.0, "inputs": { "fcf": { "value": 14358000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 11609000000.0, 14306000000.0, 17159000000.0 ], "cfo": [ { "value": 11980000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" }, { "value": 14780000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" }, { "value": 17648000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" } ], "capex": [ { "value": 371000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" }, { "value": 474000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" }, { "value": 489000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" } ] }, "revenue_cagr_5y": { "value": 0.16468094243124232, "from": { "value": 15301000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001141391-23-000020", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/" }, "to": { "value": 32791000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" } }, "shares": { "value": 876009940.0, "tag": "SEC cover page 10-Q 0001141391-26-000083 (sum of classes (Class A Common Stock, par value $0.0001 per share 869,464,115 x 1; Class B Common Stock 6,545,825 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/exb438-12312025.htm)); filing document https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "period_end": "2026-07-27", "accession": "0001141391-26-000083", "filed": "2026-07-30", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/R1.htm" } } }, "earnings": { "value": 489.34960222016645, "pe_used": 29.62164662349676, "pe_raw": 29.62164662349676, "pe_basis": "SIC 73 peer median excluding itself (47 peers)", "inputs": { "eps": { "fy": 2025, "value": 16.52, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "value_reported": 16.52, "split_factor": 1.0 } } }, "graham": { "value": 48.79349172017223, "inputs": { "eps": { "fy": 2025, "value": 16.52, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001141391-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/", "value_reported": 16.52, "split_factor": 1.0 }, "bvps": { "value": 6.405178461787774, "equity": { "value": 5611000000.0, "tag": "SEC XBRL StockholdersEquity (companyfacts)", "period_end": "2026-06-30", "accession": "0001141391-26-000083", "filed": "2026-07-30", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/" }, "shares": 876009940.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }