---
title: Reverse DCF inputs for every covered stock
canonical: https://sweetvaluelab.com/tools/reverse-dcf
as_of: 2026-10-17
---
# Reverse DCF — the inputs behind every covered stock, as of Oct 17, 2026

The base free cash flow, enterprise value and history each stock's reverse DCF starts from. The growth a price implies depends on the required return the reader chooses, so it is solved on each stock's page rather than listed here; the page link is in the last column.

| Ticker | Company | Fiscal year | Price | Market cap | Net debt | Free cash flow | EV / FCF | P/E | FCF CAGR (5y) | Page |
| --- | --- | ---: | ---: | ---: | ---: | ---: | ---: | ---: | ---: | --- |
| A | Agilent Technologies, Inc. | 2025 | $172.97 | $48.8B | $1.6B | $1.2B | 43.7× | 37.8 | 7.5% | https://sweetvaluelab.com/tools/reverse-dcf/a |
| AAPL | Apple Inc. | 2025 | $343.46 | $5.0T | $57.7B | $98.8B | 51.3× | 46.0 | 6.1% | https://sweetvaluelab.com/tools/reverse-dcf/aapl |
| ABBV | AbbVie Inc. | 2025 | $285.42 | $504.4B | $62.3B | $17.8B | 31.8× | 120.9 | 1.2% | https://sweetvaluelab.com/tools/reverse-dcf/abbv |
| ABNB | Airbnb, Inc. | 2025 | $173.70 | $104.0B | -$4.6B | $4.7B | 21.1× | — | — | https://sweetvaluelab.com/tools/reverse-dcf/abnb |
| ABT | Abbott Laboratories | 2025 | $104.88 | $181.5B | $4.4B | $7.4B | 25.1× | 28.2 | 5.3% | https://sweetvaluelab.com/tools/reverse-dcf/abt |
| ACGL | Arch Capital Group Ltd. | 2025 | $101.27 | $34.6B | $1.7B | $6.1B | 5.9× | 8.7 | 16.6% | https://sweetvaluelab.com/tools/reverse-dcf/acgl |
| ACN | Accenture plc | 2026 | $229.68 | $140.6B | -$2.7B | $11.6B | 11.9× | 16.9 | 6.7% | https://sweetvaluelab.com/tools/reverse-dcf/acn |
| ADBE | Adobe Inc. | 2025 | $245.20 | $95.4B | $779.0M | $9.9B | 9.8× | 14.7 | 13.2% | https://sweetvaluelab.com/tools/reverse-dcf/adbe |
| ADI | Analog Devices, Inc. | 2025 | $395.44 | $191.6B | $6.1B | $4.3B | 46.2× | 86.7 | 18.3% | https://sweetvaluelab.com/tools/reverse-dcf/adi |
| ADM | Archer-Daniels-Midland Company | 2025 | $82.61 | $39.8B | $7.4B | $4.2B | 11.2× | 37.0 | — | https://sweetvaluelab.com/tools/reverse-dcf/adm |
| ADP | Automatic Data Processing, Inc. | 2026 | $288.90 | $114.5B | $735.0M | $5.2B | 22.0× | 26.4 | 12.5% | https://sweetvaluelab.com/tools/reverse-dcf/adp |
| ADSK | Autodesk, Inc. | 2026 | $239.90 | $50.1B | $137.0M | $2.4B | 20.9× | 45.9 | 12.4% | https://sweetvaluelab.com/tools/reverse-dcf/adsk |
| AEE | Ameren Corporation | 2025 | $106.08 | $29.4B | $19.8B | -$775.0M | — | 19.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/aee |
| AEP | American Electric Power Company, Inc. | 2025 | $127.14 | $69.2B | $48.6B | $3.5B | 33.8× | 19.1 | -1.9% | https://sweetvaluelab.com/tools/reverse-dcf/aep |
| AES | The AES Corporation | 2025 | $14.95 | $10.7B | $28.9B | -$1.6B | — | 11.9 | — | https://sweetvaluelab.com/tools/reverse-dcf/aes |
| AFL | Aflac Incorporated | 2025 | $119.97 | $60.2B | $2.2B | $2.6B | 24.2× | 17.6 | -15.5% | https://sweetvaluelab.com/tools/reverse-dcf/afl |
| AIG | American International Group, Inc. | 2025 | $80.74 | $42.8B | $7.8B | $3.3B | 15.1× | 14.9 | 37.3% | https://sweetvaluelab.com/tools/reverse-dcf/aig |
| AIZ | Assurant, Inc. | 2025 | $283.31 | $14.0B | $372.8M | $1.6B | 9.0× | 16.7 | 5.5% | https://sweetvaluelab.com/tools/reverse-dcf/aiz |
| AJG | Arthur J. Gallagher & Co. | 2025 | $254.88 | $65.3B | $11.3B | $1.8B | 43.0× | 44.4 | 1.5% | https://sweetvaluelab.com/tools/reverse-dcf/ajg |
| AKAM | Akamai Technologies, Inc. | 2025 | $87.81 | $12.6B | $3.2B | $1.0B | 15.6× | 28.6 | 7.6% | https://sweetvaluelab.com/tools/reverse-dcf/akam |
| ALAB | Astera Labs, Inc. Common Stock | 2025 | $285.82 | $49.6B | -$132.5M | $281.8M | 175.5× | 234.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/alab |
| ALB | Albemarle Corporation | 2025 | $95.48 | $11.3B | $1.6B | $692.5M | 18.5× | — | — | https://sweetvaluelab.com/tools/reverse-dcf/alb |
| ALGN | Align Technology, Inc. | 2025 | $147.31 | $10.5B | -$980.5M | $490.8M | 19.3× | 26.1 | -0.7% | https://sweetvaluelab.com/tools/reverse-dcf/algn |
| ALL | The Allstate Corporation | 2025 | $247.88 | $62.7B | $6.8B | $9.9B | 7.0× | 6.5 | 13.8% | https://sweetvaluelab.com/tools/reverse-dcf/all |
| ALLE | Allegion plc | 2025 | $156.54 | $13.3B | $1.6B | $685.7M | 21.8× | 21.0 | 9.1% | https://sweetvaluelab.com/tools/reverse-dcf/alle |
| ALNY | Alnylam Pharmaceuticals, Inc. | 2025 | $231.83 | $31.0B | -$649.5M | $465.4M | 65.3× | 99.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/alny |
| AMAT | Applied Materials, Inc. | 2025 | $409.29 | $324.8B | -$686.0M | $5.7B | 56.9× | 47.3 | 11.0% | https://sweetvaluelab.com/tools/reverse-dcf/amat |
| AMCR | Amcor plc | 2026 | $43.85 | $20.3B | $12.9B | $1.2B | 27.0× | 18.4 | 4.4% | https://sweetvaluelab.com/tools/reverse-dcf/amcr |
| AMD | Advanced Micro Devices, Inc. | 2025 | $528.75 | $863.2B | -$6.1B | $6.7B | 127.3× | 199.5 | 54.0% | https://sweetvaluelab.com/tools/reverse-dcf/amd |
| AME | AMETEK, Inc. | 2025 | $248.17 | $56.9B | $3.0B | $1.7B | 35.9× | 38.8 | 6.7% | https://sweetvaluelab.com/tools/reverse-dcf/ame |
| AMGN | Amgen Inc. | 2025 | $432.49 | $233.8B | $45.5B | $8.1B | 34.5× | 30.4 | -3.9% | https://sweetvaluelab.com/tools/reverse-dcf/amgn |
| AMP | Ameriprise Financial, Inc. | 2025 | $500.80 | $44.2B | -$5.3B | $8.2B | 4.8× | 13.8 | 12.8% | https://sweetvaluelab.com/tools/reverse-dcf/amp |
| AMT | American Tower Corporation | 2025 | $185.27 | $86.3B | $35.7B | $3.8B | 32.3× | 34.3 | 5.8% | https://sweetvaluelab.com/tools/reverse-dcf/amt |
| AMZN | Amazon.com, Inc. | 2025 | $250.00 | $2.7T | $30.0B | $7.7B | 354.3× | 34.9 | -21.6% | https://sweetvaluelab.com/tools/reverse-dcf/amzn |
| ANET | Arista Networks, Inc. | 2025 | $176.98 | $223.2B | -$10.7B | $4.3B | 50.0× | 64.4 | 42.7% | https://sweetvaluelab.com/tools/reverse-dcf/anet |
| AON | Aon plc | 2025 | $292.55 | $62.1B | $14.1B | $3.2B | 23.7× | 17.2 | 4.0% | https://sweetvaluelab.com/tools/reverse-dcf/aon |
| AOS | A. O. Smith Corporation | 2025 | $59.22 | $8.0B | -$19.5M | $546.0M | 14.7× | 15.4 | 1.6% | https://sweetvaluelab.com/tools/reverse-dcf/aos |
| APA | APA Corporation | 2025 | $49.15 | $17.2B | $4.0B | $1.8B | 11.7× | 12.3 | 72.6% | https://sweetvaluelab.com/tools/reverse-dcf/apa |
| APD | Air Products and Chemicals, Inc. | 2025 | $299.59 | $66.7B | $15.8B | -$3.8B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/apd |
| APH | Amphenol Corporation | 2025 | $79.35 | $195.7B | $4.4B | $4.4B | 45.7× | 47.5 | 27.2% | https://sweetvaluelab.com/tools/reverse-dcf/aph |
| APO | Apollo Global Management, Inc. | 2025 | $110.78 | $65.4B | -$7.2B | $7.3B | 8.0× | 20.0 | — | https://sweetvaluelab.com/tools/reverse-dcf/apo |
| APP | AppLovin Corporation | 2025 | $266.13 | $89.4B | $1.0B | $4.0B | 22.7× | 27.3 | 78.5% | https://sweetvaluelab.com/tools/reverse-dcf/app |
| APTV | Aptiv PLC | 2025 | $44.86 | $9.3B | $5.8B | $1.5B | 9.9× | 59.8 | 13.0% | https://sweetvaluelab.com/tools/reverse-dcf/aptv |
| ARE | Alexandria Real Estate Equities, Inc. | 2025 | $41.62 | $7.3B | $11.5B | $1.4B | 13.3× | — | 9.8% | https://sweetvaluelab.com/tools/reverse-dcf/are |
| ARES | Ares Management Corporation | 2025 | $112.27 | — | — | — | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/ares |
| ARM | Arm Holdings plc American Depositary Shares | 2026 | $227.80 | $243.3B | -$3.1B | $979.0M | 245.3× | 268.0 | -1.7% | https://sweetvaluelab.com/tools/reverse-dcf/arm |
| ASML | ASML Holding N.V. | 2025 | $1,641.52 | $632.7B | -$10.6B | $10.6B | 58.4× | 66.4 | 25.6% | https://sweetvaluelab.com/tools/reverse-dcf/asml |
| ATO | Atmos Energy Corporation | 2025 | $167.34 | $28.3B | $8.7B | -$1.5B | — | 22.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/ato |
| AVGO | Broadcom Inc. | 2025 | $328.75 | $1.6T | $49.0B | $26.9B | 60.1× | 68.9 | 18.3% | https://sweetvaluelab.com/tools/reverse-dcf/avgo |
| AVY | Avery Dennison Corporation | 2025 | $175.31 | $13.3B | $3.5B | $712.4M | 23.6× | 19.9 | 5.3% | https://sweetvaluelab.com/tools/reverse-dcf/avy |
| AWK | American Water Works Company, Inc. | 2025 | $134.94 | $26.8B | $15.7B | -$1.1B | — | 23.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/awk |
| AXON | Axon Enterprise, Inc. | 2025 | $390.29 | $31.7B | $609.6M | $75.1M | 430.4× | 258.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/axon |
| AXP | American Express Company | 2025 | $313.59 | $211.8B | $10.0B | $16.0B | 13.9× | 20.4 | 31.2% | https://sweetvaluelab.com/tools/reverse-dcf/axp |
| AZO | AutoZone, Inc. | 2025 | $3,120.59 | $50.9B | $8.5B | $1.8B | 33.2× | 21.5 | -4.6% | https://sweetvaluelab.com/tools/reverse-dcf/azo |
| BA | The Boeing Company | 2025 | $190.21 | $150.3B | $43.2B | -$1.9B | — | 76.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/ba |
| BAC | Bank of America Corporation | 2025 | $51.23 | $358.2B | $106.4B | $13.2B | 35.3× | 13.4 | -19.2% | https://sweetvaluelab.com/tools/reverse-dcf/bac |
| BALL | Ball Corporation | 2025 | $63.20 | $16.7B | $5.8B | $788.0M | 28.6× | 19.2 | 19.8% | https://sweetvaluelab.com/tools/reverse-dcf/ball |
| BAX | Baxter International Inc. | 2025 | $25.28 | $13.1B | $7.5B | $332.0M | 62.0× | — | -22.1% | https://sweetvaluelab.com/tools/reverse-dcf/bax |
| BBY | Best Buy Co., Inc. | 2026 | $92.63 | $19.4B | -$562.0M | $1.3B | 15.0× | 18.4 | -21.5% | https://sweetvaluelab.com/tools/reverse-dcf/bby |
| BDX | Becton, Dickinson and Company | 2025 | $191.75 | $52.2B | $18.5B | $2.7B | 26.5× | 32.9 | -0.4% | https://sweetvaluelab.com/tools/reverse-dcf/bdx |
| BEN | Franklin Resources, Inc. | 2025 | $30.98 | $15.7B | -$1.2B | $911.6M | 15.9× | 34.0 | -0.1% | https://sweetvaluelab.com/tools/reverse-dcf/ben |
| BF-B | Brown-Forman Corporation | 2026 | $28.88 | $13.3B | $2.2B | $893.0M | 17.4× | 18.9 | 3.4% | https://sweetvaluelab.com/tools/reverse-dcf/bf-b |
| BG | Bunge Global S.A. | 2025 | $106.14 | $20.4B | $12.9B | -$879.0M | — | 21.6 | — | https://sweetvaluelab.com/tools/reverse-dcf/bg |
| BIIB | Biogen Inc. | 2025 | $232.65 | $34.4B | $3.3B | $2.1B | 18.4× | 26.5 | -11.6% | https://sweetvaluelab.com/tools/reverse-dcf/biib |
| BKNG | Booking Holdings Inc. | 2025 | $163.45 | $122.8B | $1.5B | $9.1B | 13.7× | 24.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/bkng |
| BKR | Baker Hughes Company | 2025 | $55.70 | $55.3B | $2.4B | $2.5B | 22.7× | — | 50.4% | https://sweetvaluelab.com/tools/reverse-dcf/bkr |
| BLDR | Builders FirstSource, Inc. | 2025 | $54.65 | $5.9B | $4.3B | $853.3M | 11.9× | 14.0 | 42.0% | https://sweetvaluelab.com/tools/reverse-dcf/bldr |
| BLK | BlackRock, Inc. | 2025 | $1,134.38 | $175.7B | $1.3B | $3.6B | 49.8× | 32.1 | -7.0% | https://sweetvaluelab.com/tools/reverse-dcf/blk |
| BMY | Bristol-Myers Squibb Company | 2025 | $59.75 | $122.1B | $34.9B | $12.8B | 12.2× | 17.3 | -0.7% | https://sweetvaluelab.com/tools/reverse-dcf/bmy |
| BNY | Bank of New York Mellon Corp | 2025 | $143.24 | $97.2B | $28.8B | $5.2B | 24.3× | 19.4 | 6.3% | https://sweetvaluelab.com/tools/reverse-dcf/bny |
| BR | Broadridge Financial Solutions, Inc. | 2026 | $175.11 | $19.8B | $2.9B | $1.3B | 17.7× | 18.2 | 16.8% | https://sweetvaluelab.com/tools/reverse-dcf/br |
| BRK-B | Berkshire Hathaway Inc. | 2025 | $532.14 | $1.1T | $86.4B | $25.0B | 48.9× | — | -1.3% | https://sweetvaluelab.com/tools/reverse-dcf/brk-b |
| BRO | Brown & Brown, Inc. | 2025 | $69.40 | $23.2B | $6.5B | $1.4B | 21.5× | 22.0 | 16.2% | https://sweetvaluelab.com/tools/reverse-dcf/bro |
| BSX | Boston Scientific Corporation | 2025 | $44.39 | $64.3B | $9.5B | $3.7B | 20.2× | 22.9 | 26.4% | https://sweetvaluelab.com/tools/reverse-dcf/bsx |
| BX | Blackstone Inc. | 2025 | $106.63 | $122.7B | $10.7B | $1.7B | 76.5× | 27.5 | -0.9% | https://sweetvaluelab.com/tools/reverse-dcf/bx |
| BXP | BXP, Inc. | 2025 | $59.20 | $9.5B | $9.1B | $344.7M | 53.8× | 34.0 | -7.7% | https://sweetvaluelab.com/tools/reverse-dcf/bxp |
| C | Citigroup Inc. | 2025 | $124.25 | $208.4B | $18.1B | -$74.2B | — | 17.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/c |
| CAH | Cardinal Health, Inc. | 2026 | $254.06 | $58.8B | $4.0B | $4.5B | 13.9× | 35.1 | 17.4% | https://sweetvaluelab.com/tools/reverse-dcf/cah |
| CARR | Carrier Global Corporation | 2025 | $55.00 | $45.3B | $10.3B | $2.1B | 26.2× | 32.0 | 9.0% | https://sweetvaluelab.com/tools/reverse-dcf/carr |
| CASY | Casey's General Stores, Inc. | 2026 | $689.22 | $25.5B | $1.9B | $721.6M | 37.9× | 36.0 | 14.7% | https://sweetvaluelab.com/tools/reverse-dcf/casy |
| CAT | Caterpillar Inc. | 2025 | $730.76 | $335.9B | $26.2B | $8.9B | 40.6× | 38.8 | 10.8% | https://sweetvaluelab.com/tools/reverse-dcf/cat |
| CB | Chubb Limited | 2025 | $359.79 | $138.8B | $14.8B | $14.7B | 10.4× | 14.0 | 8.4% | https://sweetvaluelab.com/tools/reverse-dcf/cb |
| CBOE | Cboe Global Markets, Inc. | 2025 | $314.98 | $32.9B | -$773.6M | $1.7B | 19.1× | 30.2 | 3.6% | https://sweetvaluelab.com/tools/reverse-dcf/cboe |
| CBRE | CBRE Group, Inc. | 2025 | $133.08 | $38.5B | $5.7B | $1.2B | 37.1× | 34.6 | -5.3% | https://sweetvaluelab.com/tools/reverse-dcf/cbre |
| CCEP | Coca-Cola Europacific Partners PLC | 2025 | $112.40 | $49.8B | $9.7B | $2.2B | 27.0× | 27.5 | 15.3% | https://sweetvaluelab.com/tools/reverse-dcf/ccep |
| CCI | Crown Castle Inc. | 2025 | $82.26 | $35.9B | $24.2B | $2.9B | 20.9× | 81.4 | 15.0% | https://sweetvaluelab.com/tools/reverse-dcf/cci |
| CCL | Carnival Corporation & plc | 2025 | $25.90 | $34.8B | $24.7B | $2.6B | 22.8× | 12.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/ccl |
| CDNS | Cadence Design Systems, Inc. | 2025 | $319.51 | $88.0B | -$521.2M | $1.6B | 55.1× | 78.7 | 14.4% | https://sweetvaluelab.com/tools/reverse-dcf/cdns |
| CDW | CDW Corporation | 2025 | $150.48 | $18.8B | $5.0B | $1.1B | 21.9× | 18.6 | -1.2% | https://sweetvaluelab.com/tools/reverse-dcf/cdw |
| CEG | Constellation Energy Corporation | 2025 | $271.37 | $96.1B | $5.4B | $1.3B | 78.8× | 36.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/ceg |
| CF | CF Industries Holdings, Inc. | 2025 | $120.85 | $18.3B | $1.2B | $1.8B | 10.8× | 13.5 | 14.3% | https://sweetvaluelab.com/tools/reverse-dcf/cf |
| CFG | Citizens Financial Group, Inc. | 2025 | $63.36 | $26.7B | -$1.4B | $2.0B | 12.4× | 16.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/cfg |
| CHD | Church & Dwight Co., Inc. | 2025 | $104.53 | $24.8B | $1.8B | $1.1B | 24.3× | 34.6 | 4.2% | https://sweetvaluelab.com/tools/reverse-dcf/chd |
| CHRW | C.H. Robinson Worldwide, Inc. | 2025 | $139.49 | $16.3B | $928.6M | $894.9M | 19.2× | 28.9 | 13.5% | https://sweetvaluelab.com/tools/reverse-dcf/chrw |
| CHTR | Charter Communications, Inc. | 2025 | $110.11 | $14.8B | $94.3B | $4.4B | 24.7× | 3.0 | -9.2% | https://sweetvaluelab.com/tools/reverse-dcf/chtr |
| CI | Cigna Corporation | 2025 | $302.30 | $79.9B | $23.8B | $8.5B | 12.2× | 13.6 | -1.9% | https://sweetvaluelab.com/tools/reverse-dcf/ci |
| CIEN | Ciena Corporation | 2025 | $332.73 | $47.2B | $443.8M | $665.3M | 71.6× | 391.4 | 10.1% | https://sweetvaluelab.com/tools/reverse-dcf/cien |
| CINF | Cincinnati Financial Corporation | 2025 | $171.25 | $26.3B | -$570.0M | $3.1B | 8.3× | 11.3 | 16.0% | https://sweetvaluelab.com/tools/reverse-dcf/cinf |
| CL | Colgate-Palmolive Company | 2025 | $94.11 | $75.0B | $6.7B | $3.6B | 22.5× | 35.8 | 1.9% | https://sweetvaluelab.com/tools/reverse-dcf/cl |
| CLX | The Clorox Company | 2025 | $87.09 | $10.5B | $2.3B | $761.0M | 16.9× | 13.4 | -10.0% | https://sweetvaluelab.com/tools/reverse-dcf/clx |
| CMCSA | Comcast Corporation | 2025 | $21.90 | $77.5B | $89.5B | $21.9B | 7.6× | 4.1 | 7.1% | https://sweetvaluelab.com/tools/reverse-dcf/cmcsa |
| CME | CME Group Inc. | 2025 | $293.87 | $105.7B | -$994.6M | $4.2B | 25.0× | 26.3 | 10.7% | https://sweetvaluelab.com/tools/reverse-dcf/cme |
| CMG | Chipotle Mexican Grill, Inc. | 2025 | $29.88 | $37.8B | $9.5B | $1.4B | 32.7× | 26.2 | 37.9% | https://sweetvaluelab.com/tools/reverse-dcf/cmg |
| CMI | Cummins Inc. | 2025 | $531.33 | $73.1B | $4.4B | $2.4B | 32.5× | 25.9 | 1.7% | https://sweetvaluelab.com/tools/reverse-dcf/cmi |
| CMS | CMS Energy Corporation | 2025 | $68.70 | $21.5B | $18.2B | -$1.6B | — | 19.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/cms |
| CNC | Centene Corp. | 2025 | $69.16 | $34.2B | -$487.0M | $4.3B | 7.8× | — | -1.4% | https://sweetvaluelab.com/tools/reverse-dcf/cnc |
| CNP | CenterPoint Energy, Inc. | 2025 | $40.55 | $26.7B | $22.9B | -$2.4B | — | 25.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/cnp |
| COF | Capital One Financial Corporation | 2025 | $201.74 | $123.8B | -$11.1B | $26.1B | 4.3× | 50.1 | 10.3% | https://sweetvaluelab.com/tools/reverse-dcf/cof |
| COHR | Coherent, Inc. | 2026 | $232.90 | $45.9B | $2.1B | -$1.0B | — | 56.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/cohr |
| COIN | Coinbase Global, Inc. | 2025 | $173.16 | $45.7B | -$3.6B | $2.7B | 15.7× | 38.9 | -2.2% | https://sweetvaluelab.com/tools/reverse-dcf/coin |
| COO | The Cooper Companies, Inc. | 2025 | $57.94 | $11.0B | $2.4B | $433.7M | 30.9× | 31.0 | 19.7% | https://sweetvaluelab.com/tools/reverse-dcf/coo |
| COP | ConocoPhillips | 2025 | $146.51 | $176.0B | $16.9B | $16.8B | 11.5× | 23.1 | 186.5% | https://sweetvaluelab.com/tools/reverse-dcf/cop |
| COR | Cencora, Inc. | 2025 | $340.92 | $65.1B | $3.3B | $3.2B | 21.3× | 42.8 | 11.8% | https://sweetvaluelab.com/tools/reverse-dcf/cor |
| COST | Costco Wholesale Corporation | 2026 | $989.11 | $438.3B | -$14.0B | $9.4B | 45.2× | 47.6 | 11.8% | https://sweetvaluelab.com/tools/reverse-dcf/cost |
| CPAY | Corpay, Inc. | 2025 | $399.84 | $26.3B | $7.6B | $1.3B | 26.1× | 26.6 | -1.4% | https://sweetvaluelab.com/tools/reverse-dcf/cpay |
| CPRT | Copart, Inc. | 2026 | $27.87 | $25.8B | -$1.8B | $1.3B | 18.9× | 18.0 | 19.1% | https://sweetvaluelab.com/tools/reverse-dcf/cprt |
| CPT | Camden Property Trust | 2025 | $98.59 | $9.9B | $3.9B | $824.2M | 16.7× | 27.9 | 10.0% | https://sweetvaluelab.com/tools/reverse-dcf/cpt |
| CRH | CRH plc | 2025 | $83.63 | $55.6B | $13.6B | $2.9B | 23.8× | 15.2 | 4.7% | https://sweetvaluelab.com/tools/reverse-dcf/crh |
| CRL | Charles River Laboratories International, Inc. | 2025 | $300.15 | $14.5B | $1.9B | $518.5M | 31.6× | — | 6.4% | https://sweetvaluelab.com/tools/reverse-dcf/crl |
| CRM | Salesforce, Inc. | 2026 | $240.70 | $198.1B | $7.6B | $14.4B | 14.3× | 30.9 | 28.6% | https://sweetvaluelab.com/tools/reverse-dcf/crm |
| CRWD | CrowdStrike Holdings, Inc. | 2026 | $227.39 | $232.8B | -$4.4B | $1.3B | 174.3× | — | 35.0% | https://sweetvaluelab.com/tools/reverse-dcf/crwd |
| CRWV | CoreWeave, Inc. Class A Common Stock | 2025 | $61.39 | $33.8B | $18.2B | -$7.3B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/crwv |
| CSCO | Cisco Systems, Inc. | 2026 | $107.39 | $423.4B | $22.3B | $12.8B | 34.9× | 32.2 | -2.9% | https://sweetvaluelab.com/tools/reverse-dcf/csco |
| CSGP | CoStar Group, Inc. | 2025 | $32.31 | $13.1B | -$640.0M | $123.0M | 101.2× | 1615.5 | -24.0% | https://sweetvaluelab.com/tools/reverse-dcf/csgp |
| CSX | CSX Corporation | 2025 | $48.68 | $90.2B | $18.2B | $1.7B | 63.3× | 31.6 | -8.3% | https://sweetvaluelab.com/tools/reverse-dcf/csx |
| CTAS | Cintas Corporation | 2026 | $213.69 | $84.9B | $2.1B | $1.9B | 46.2× | 43.5 | 9.1% | https://sweetvaluelab.com/tools/reverse-dcf/ctas |
| CTSH | Cognizant Technology Solutions Corporation | 2025 | $66.03 | $29.7B | -$1.3B | $2.6B | 11.0× | 14.5 | -2.2% | https://sweetvaluelab.com/tools/reverse-dcf/ctsh |
| CTVA | Corteva, Inc. | 2025 | $12.88 | $8.6B | -$1.9B | $2.8B | 2.4× | 8.1 | 12.1% | https://sweetvaluelab.com/tools/reverse-dcf/ctva |
| CVNA | Carvana Co. | 2025 | $58.83 | $64.5B | $2.7B | $889.0M | 75.6× | 34.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/cvna |
| CVS | CVS Health Corp. | 2025 | $92.36 | $118.1B | $56.1B | $7.8B | 22.3× | 66.4 | -10.3% | https://sweetvaluelab.com/tools/reverse-dcf/cvs |
| CVX | Chevron Corporation | 2025 | $224.98 | $444.5B | $43.4B | $16.6B | 29.4× | 33.9 | 58.6% | https://sweetvaluelab.com/tools/reverse-dcf/cvx |
| D | Dominion Energy, Inc. | 2025 | $63.56 | $55.9B | $48.7B | -$7.3B | — | 18.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/d |
| DAL | Delta Air Lines, Inc. | 2025 | $75.37 | $49.6B | $9.0B | $3.8B | 15.2× | 9.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/dal |
| DASH | DoorDash, Inc. | 2025 | $189.15 | $82.0B | -$1.7B | $2.2B | 36.9× | 88.8 | 71.6% | https://sweetvaluelab.com/tools/reverse-dcf/dash |
| DD | DuPont de Nemours, Inc. | 2025 | $130.45 | $17.6B | $2.5B | $227.0M | 88.5× | — | -39.9% | https://sweetvaluelab.com/tools/reverse-dcf/dd |
| DDOG | Datadog, Inc. | 2025 | $247.11 | $88.7B | $582.1M | $1.0B | 89.3× | 797.1 | 57.4% | https://sweetvaluelab.com/tools/reverse-dcf/ddog |
| DE | Deere & Company | 2025 | $641.86 | $173.1B | $5.5B | $6.1B | 29.3× | 34.7 | -1.8% | https://sweetvaluelab.com/tools/reverse-dcf/de |
| DECK | Deckers Outdoor Corporation | 2026 | $85.71 | $11.7B | -$1.5B | $1.1B | 9.2× | 12.2 | 14.2% | https://sweetvaluelab.com/tools/reverse-dcf/deck |
| DELL | Dell Technologies Inc. | 2026 | $451.54 | $287.1B | $20.0B | $8.6B | 35.9× | 52.0 | -1.7% | https://sweetvaluelab.com/tools/reverse-dcf/dell |
| DG | Dollar General Corporation | 2025 | $134.43 | $29.7B | $14.6B | $2.4B | 18.5× | 19.6 | -3.4% | https://sweetvaluelab.com/tools/reverse-dcf/dg |
| DGX | Quest Diagnostics Incorporated | 2025 | $235.00 | $25.9B | $5.3B | $1.4B | 22.9× | 26.9 | -3.1% | https://sweetvaluelab.com/tools/reverse-dcf/dgx |
| DHI | D.R. Horton, Inc. | 2025 | $139.39 | $39.0B | $3.0B | $3.3B | 12.8× | 12.0 | 19.9% | https://sweetvaluelab.com/tools/reverse-dcf/dhi |
| DHR | Danaher Corporation | 2025 | $229.04 | $161.0B | $13.8B | $5.3B | 33.2× | 45.4 | -0.6% | https://sweetvaluelab.com/tools/reverse-dcf/dhr |
| DIS | The Walt Disney Company | 2025 | $110.55 | $190.9B | $36.3B | $10.1B | 22.5× | 16.1 | 22.9% | https://sweetvaluelab.com/tools/reverse-dcf/dis |
| DLR | Digital Realty Trust, Inc. | 2025 | $175.97 | $65.3B | $12.7B | $2.4B | 31.9× | 49.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/dlr |
| DLTR | Dollar Tree, Inc. | 2026 | $124.18 | $23.3B | $1.7B | $1.1B | 23.7× | 20.0 | -10.3% | https://sweetvaluelab.com/tools/reverse-dcf/dltr |
| DOC | Healthpeak Properties, Inc. | 2025 | $18.98 | $13.1B | $9.4B | $357.0M | 62.9× | 189.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/doc |
| DOV | Dover Corporation | 2025 | $195.80 | $26.4B | $2.4B | $1.1B | 25.7× | 24.7 | 3.5% | https://sweetvaluelab.com/tools/reverse-dcf/dov |
| DOW | Dow Inc. | 2025 | $29.93 | $21.6B | $14.3B | -$1.4B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/dow |
| DPZ | Domino's Pizza, Inc. | 2025 | $308.64 | $10.2B | $4.7B | $671.5M | 22.2× | 17.6 | 5.9% | https://sweetvaluelab.com/tools/reverse-dcf/dpz |
| DRI | Darden Restaurants, Inc. | 2026 | $216.35 | $24.5B | $2.1B | $1.1B | 23.8× | 20.8 | 3.6% | https://sweetvaluelab.com/tools/reverse-dcf/dri |
| DTE | DTE Energy Company | 2025 | $129.73 | $27.0B | $25.8B | -$1.0B | — | 18.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/dte |
| DUK | Duke Energy Corporation | 2025 | $121.47 | $94.7B | $89.6B | -$1.7B | — | 19.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/duk |
| DVA | DaVita Inc. | 2025 | $187.31 | $12.0B | $9.6B | $1.3B | 16.4× | 19.0 | 0.1% | https://sweetvaluelab.com/tools/reverse-dcf/dva |
| DVN | Devon Energy Corporation | 2025 | $50.73 | $55.8B | $8.0B | $3.1B | 20.5× | 12.2 | 58.6% | https://sweetvaluelab.com/tools/reverse-dcf/dvn |
| DXCM | DexCom, Inc. | 2025 | $86.04 | $32.5B | $323.2M | $1.1B | 30.4× | 41.2 | 31.2% | https://sweetvaluelab.com/tools/reverse-dcf/dxcm |
| EBAY | eBay Inc. | 2025 | $120.28 | $53.5B | $4.9B | $1.4B | 40.7× | 27.7 | -5.7% | https://sweetvaluelab.com/tools/reverse-dcf/ebay |
| ECHO | EchoStar Corporation | 2025 | $85.37 | $13.5B | $24.1B | -$1.1B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/echo |
| ECL | Ecolab Inc. | 2025 | $288.89 | $81.0B | $7.6B | $1.9B | 46.5× | 39.7 | 6.8% | https://sweetvaluelab.com/tools/reverse-dcf/ecl |
| ED | Consolidated Edison, Inc. | 2025 | $112.26 | $41.4B | $24.2B | $36.0M | 1820.6× | 19.9 | — | https://sweetvaluelab.com/tools/reverse-dcf/ed |
| EFX | Equifax Inc. | 2025 | $161.25 | $18.9B | $4.9B | $1.1B | 21.0× | 30.3 | 16.7% | https://sweetvaluelab.com/tools/reverse-dcf/efx |
| EG | Everest Group, Ltd. | 2025 | $389.10 | $14.9B | $1.0B | $3.4B | 4.7× | 10.3 | 312.0% | https://sweetvaluelab.com/tools/reverse-dcf/eg |
| EIX | Edison International | 2025 | $55.93 | $21.5B | $40.2B | -$715.0M | — | 4.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/eix |
| EL | The Estée Lauder Companies Inc. | 2026 | $104.54 | $37.9B | $3.8B | $1.3B | 31.7× | 209.1 | -15.2% | https://sweetvaluelab.com/tools/reverse-dcf/el |
| ELV | Elevance Health Inc. | 2025 | $428.26 | $92.9B | $22.6B | $3.2B | 36.4× | 17.0 | -20.0% | https://sweetvaluelab.com/tools/reverse-dcf/elv |
| EME | EMCOR Group, Inc. | 2025 | $721.66 | $31.8B | -$295.6M | $1.2B | 26.5× | 25.6 | 9.4% | https://sweetvaluelab.com/tools/reverse-dcf/eme |
| EMR | Emerson Electric Co. | 2025 | $161.47 | $90.1B | $11.6B | $2.7B | 38.1× | 40.0 | 0.9% | https://sweetvaluelab.com/tools/reverse-dcf/emr |
| EOG | EOG Resources, Inc. | 2025 | $158.01 | $82.9B | $4.5B | $3.5B | 25.3× | 17.3 | 17.5% | https://sweetvaluelab.com/tools/reverse-dcf/eog |
| EQIX | Equinix, Inc. | 2025 | $985.98 | $97.3B | $16.5B | -$400.0M | — | 71.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/eqix |
| EQT | EQT Corporation | 2025 | $54.32 | $34.0B | $7.7B | $2.8B | 14.7× | 16.4 | 41.8% | https://sweetvaluelab.com/tools/reverse-dcf/eqt |
| ERIE | Erie Indemnity Company | 2025 | $243.71 | $11.3B | -$345.9M | $571.0M | 19.1× | — | 14.7% | https://sweetvaluelab.com/tools/reverse-dcf/erie |
| ES | Eversource Energy | 2025 | $66.85 | $25.2B | $28.1B | -$45.1M | — | 14.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/es |
| ESS | Essex Property Trust, Inc. | 2025 | $269.43 | $17.3B | $6.8B | $933.2M | 25.9× | 25.9 | 5.5% | https://sweetvaluelab.com/tools/reverse-dcf/ess |
| ETN | Eaton Corporation plc | 2025 | $391.25 | $152.0B | $9.3B | $3.6B | 45.4× | 37.4 | 6.8% | https://sweetvaluelab.com/tools/reverse-dcf/etn |
| ETR | Entergy Corporation | 2025 | $105.11 | $50.2B | $29.0B | -$2.5B | — | 26.9 | — | https://sweetvaluelab.com/tools/reverse-dcf/etr |
| EVRG | Evergy, Inc. | 2025 | $83.30 | $19.2B | $14.8B | -$751.7M | — | 22.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/evrg |
| EW | Edwards Lifesciences Corporation | 2025 | $86.60 | $49.9B | -$2.3B | $1.3B | 35.6× | 47.3 | 15.6% | https://sweetvaluelab.com/tools/reverse-dcf/ew |
| EXC | Exelon Corporation | 2025 | $43.50 | $44.8B | $49.4B | -$2.3B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/exc |
| EXE | Expand Energy Corporation | 2025 | $93.41 | $21.6B | $4.4B | $1.8B | 14.1× | 12.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/exe |
| EXPD | Expeditors International of Washington, Inc. | 2025 | $195.91 | $25.5B | -$743.7M | $953.4M | 25.9× | 32.9 | 9.4% | https://sweetvaluelab.com/tools/reverse-dcf/expd |
| EXPE | Expedia Group, Inc. | 2025 | $288.95 | $33.1B | $748.0M | $3.1B | 10.9× | 29.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/expe |
| EXR | Extra Space Storage Inc. | 2025 | $139.61 | $29.5B | $9.3B | $1.3B | 30.1× | 30.4 | 11.0% | https://sweetvaluelab.com/tools/reverse-dcf/exr |
| F | Ford Motor Company | 2025 | $12.43 | $49.6B | $129.1B | $12.5B | 14.3× | — | -7.6% | https://sweetvaluelab.com/tools/reverse-dcf/f |
| FANG | Diamondback Energy, Inc. | 2025 | $203.95 | $57.1B | $14.4B | $5.2B | 13.7× | 35.6 | 59.5% | https://sweetvaluelab.com/tools/reverse-dcf/fang |
| FAST | Fastenal Company | 2025 | $51.02 | $58.5B | -$151.8M | $1.1B | 55.6× | 46.8 | 2.4% | https://sweetvaluelab.com/tools/reverse-dcf/fast |
| FCX | Freeport-McMoRan Inc. | 2025 | $69.54 | $100.0B | $5.6B | $1.1B | 94.6× | — | 1.1% | https://sweetvaluelab.com/tools/reverse-dcf/fcx |
| FDS | FactSet Research Systems Inc. | 2025 | $301.67 | $10.7B | $1.0B | $617.5M | 19.0× | 19.4 | 7.6% | https://sweetvaluelab.com/tools/reverse-dcf/fds |
| FDX | FedEx Corporation | 2026 | $293.55 | $69.5B | $12.4B | $5.1B | 16.0× | 15.8 | 3.8% | https://sweetvaluelab.com/tools/reverse-dcf/fdx |
| FDXF | FedEx Freight Holding Company, Inc. | 2026 | $113.21 | $16.9B | $4.3B | -$212.0M | — | 25.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/fdxf |
| FE | FirstEnergy Corp. | 2025 | $46.19 | $26.7B | $26.5B | -$1.0B | — | 26.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/fe |
| FER | Ferrovial N.V. | 2025 | $49.41 | $35.6B | $6.5B | $1.4B | 29.5× | 39.8 | 10.3% | https://sweetvaluelab.com/tools/reverse-dcf/fer |
| FERG | Ferguson plc | 2025 | $231.61 | $44.8B | $3.5B | $1.6B | 30.1× | 24.9 | 4.9% | https://sweetvaluelab.com/tools/reverse-dcf/ferg |
| FFIV | F5, Inc. | 2025 | $442.03 | $25.0B | -$851.7M | $906.4M | 26.7× | 37.5 | 8.6% | https://sweetvaluelab.com/tools/reverse-dcf/ffiv |
| FICO | Fair Isaac Corporation | 2025 | $771.19 | $16.7B | $2.9B | $769.9M | 25.4× | 29.1 | 17.6% | https://sweetvaluelab.com/tools/reverse-dcf/fico |
| FIS | Fidelity National Information Services, Inc. | 2025 | $36.01 | $18.6B | $12.5B | $2.5B | 12.7× | 49.3 | -10.1% | https://sweetvaluelab.com/tools/reverse-dcf/fis |
| FISV | Fiserv, Inc. | 2025 | $47.55 | $25.3B | $28.2B | $4.3B | 12.4× | 7.5 | 5.8% | https://sweetvaluelab.com/tools/reverse-dcf/fisv |
| FITB | Fifth Third Bancorp | 2025 | $50.37 | $45.7B | $11.0B | $3.9B | 14.4× | 14.3 | 126.4% | https://sweetvaluelab.com/tools/reverse-dcf/fitb |
| FIX | Comfort Systems USA, Inc. | 2025 | $1,439.07 | $50.6B | -$836.7M | $1.0B | 48.3× | 49.8 | 31.5% | https://sweetvaluelab.com/tools/reverse-dcf/fix |
| FLEX | Flex Ltd. | 2026 | $90.46 | $33.4B | $1.4B | $1.1B | 33.1× | 38.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/flex |
| FOX | Fox Corporation | 2026 | $57.22 | $25.5B | $2.4B | $1.5B | 19.0× | 14.9 | -7.4% | https://sweetvaluelab.com/tools/reverse-dcf/fox |
| FOXA | Fox Corporation | 2026 | $64.15 | $27.1B | $2.4B | $1.5B | 20.1× | 16.7 | -7.4% | https://sweetvaluelab.com/tools/reverse-dcf/foxa |
| FRT | Federal Realty Investment Trust | 2025 | $106.32 | $9.2B | $4.9B | $333.2M | 42.3× | 22.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/frt |
| FSLR | First Solar, Inc. | 2025 | $172.64 | $18.6B | -$2.3B | $1.2B | 13.7× | 12.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/fslr |
| FTNT | Fortinet, Inc. | 2025 | $169.13 | $124.1B | -$1.5B | $2.2B | 55.1× | 69.9 | 18.4% | https://sweetvaluelab.com/tools/reverse-dcf/ftnt |
| FTV | Fortive Corporation | 2025 | $57.79 | $17.5B | $2.8B | $978.1M | 20.7× | 33.4 | -6.4% | https://sweetvaluelab.com/tools/reverse-dcf/ftv |
| GD | General Dynamics Corporation | 2025 | $344.23 | $93.1B | $5.7B | $4.0B | 25.0× | 22.3 | 6.5% | https://sweetvaluelab.com/tools/reverse-dcf/gd |
| GDDY | GoDaddy Inc. | 2025 | $105.96 | $13.4B | $2.7B | $1.6B | 10.2× | 17.0 | 17.7% | https://sweetvaluelab.com/tools/reverse-dcf/gddy |
| GE | GE Aerospace | 2025 | $313.83 | $325.6B | $8.1B | $7.3B | 45.9× | 38.6 | 83.9% | https://sweetvaluelab.com/tools/reverse-dcf/ge |
| GEHC | GE HealthCare Technologies Inc. | 2025 | $69.57 | $31.4B | $6.0B | $1.5B | 24.9× | 15.3 | 2.6% | https://sweetvaluelab.com/tools/reverse-dcf/gehc |
| GEN | Gen Digital Inc. | 2026 | $24.16 | $14.5B | $7.8B | $1.5B | 14.6× | 15.4 | 16.8% | https://sweetvaluelab.com/tools/reverse-dcf/gen |
| GEV | GE Vernova Inc. | 2025 | $921.20 | $245.3B | -$8.8B | $3.7B | 63.7× | 52.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/gev |
| GILD | Gilead Sciences, Inc. | 2025 | $156.19 | $193.7B | $17.4B | $9.5B | 22.3× | 23.0 | 4.7% | https://sweetvaluelab.com/tools/reverse-dcf/gild |
| GIS | General Mills, Inc. | 2026 | $33.13 | $17.7B | $13.1B | $1.6B | 18.9× | — | -7.9% | https://sweetvaluelab.com/tools/reverse-dcf/gis |
| GL | Globe Life Inc. | 2025 | $168.77 | $13.0B | $2.5B | $1.3B | 12.3× | 12.0 | -2.7% | https://sweetvaluelab.com/tools/reverse-dcf/gl |
| GLW | Corning Inc | 2025 | $132.06 | $113.8B | $8.7B | $1.4B | 86.7× | 71.4 | 12.0% | https://sweetvaluelab.com/tools/reverse-dcf/glw |
| GM | General Motors Company | 2025 | $83.96 | $73.7B | $102.6B | $11.1B | 15.9× | 25.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/gm |
| GNRC | Generac Holdings Inc. | 2025 | $192.68 | $11.4B | $915.7M | $268.1M | 45.9× | 71.6 | -8.8% | https://sweetvaluelab.com/tools/reverse-dcf/gnrc |
| GOOG | Alphabet Inc. | 2025 | $336.91 | $4.1T | -$67.6B | $73.3B | 55.3× | 31.2 | 11.3% | https://sweetvaluelab.com/tools/reverse-dcf/goog |
| GOOGL | Alphabet Inc. | 2025 | $340.59 | $4.1T | -$67.6B | $73.3B | 55.6× | 31.5 | 11.3% | https://sweetvaluelab.com/tools/reverse-dcf/googl |
| GPC | Genuine Parts Company | 2025 | $133.96 | $18.5B | $4.3B | $420.9M | 54.1× | 285.0 | -25.7% | https://sweetvaluelab.com/tools/reverse-dcf/gpc |
| GPN | Global Payments Inc. | 2025 | $83.67 | $22.1B | $13.1B | $2.0B | 17.3× | 14.5 | 1.7% | https://sweetvaluelab.com/tools/reverse-dcf/gpn |
| GRMN | Garmin Ltd. | 2025 | $284.79 | $54.9B | -$2.1B | $1.4B | 38.7× | 33.2 | 7.5% | https://sweetvaluelab.com/tools/reverse-dcf/grmn |
| GS | The Goldman Sachs Group, Inc. | 2025 | $881.26 | $256.6B | $121.2B | -$47.2B | — | 17.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/gs |
| GWW | W.W. Grainger, Inc. | 2025 | $1,330.70 | $62.7B | $1.9B | $1.3B | 48.5× | 37.6 | 7.5% | https://sweetvaluelab.com/tools/reverse-dcf/gww |
| HAL | Halliburton Company | 2025 | $33.50 | $27.9B | $5.0B | $1.7B | 19.7× | — | 7.7% | https://sweetvaluelab.com/tools/reverse-dcf/hal |
| HAS | Hasbro, Inc. | 2025 | $98.76 | $13.9B | $2.5B | $829.9M | 19.8× | — | -0.5% | https://sweetvaluelab.com/tools/reverse-dcf/has |
| HBAN | Huntington Bancshares Incorporated | 2025 | $15.27 | $30.9B | $5.0B | $2.2B | 16.2× | 11.0 | 13.0% | https://sweetvaluelab.com/tools/reverse-dcf/hban |
| HCA | HCA Healthcare, Inc. | 2025 | $458.84 | $99.3B | $45.5B | $7.7B | 18.8× | 16.2 | 3.8% | https://sweetvaluelab.com/tools/reverse-dcf/hca |
| HD | The Home Depot, Inc. | 2025 | $309.63 | $308.9B | $64.0B | $12.6B | 29.5× | 21.8 | -5.0% | https://sweetvaluelab.com/tools/reverse-dcf/hd |
| HIG | The Hartford Insurance Group, Inc. | 2025 | $135.12 | $36.6B | $4.2B | $5.8B | 7.1× | 10.1 | 8.9% | https://sweetvaluelab.com/tools/reverse-dcf/hig |
| HII | Huntington Ingalls Industries, Inc. | 2025 | $272.00 | $10.7B | $1.9B | $794.0M | 15.9× | 17.7 | 1.4% | https://sweetvaluelab.com/tools/reverse-dcf/hii |
| HLT | Hilton Worldwide Holdings Inc. | 2025 | $345.09 | $77.7B | $11.4B | $2.0B | 43.9× | 56.4 | 25.1% | https://sweetvaluelab.com/tools/reverse-dcf/hlt |
| HON | Honeywell International Inc. | 2025 | $211.41 | $67.0B | $22.1B | $5.4B | 16.4× | 28.7 | 0.4% | https://sweetvaluelab.com/tools/reverse-dcf/hon |
| HONA | Honeywell Aerospace Inc | 2025 | $168.09 | $53.3B | $58.0M | $3.2B | 16.7× | 29.9 | — | https://sweetvaluelab.com/tools/reverse-dcf/hona |
| HOOD | Robinhood Markets, Inc. | 2025 | $98.87 | $88.9B | $7.4B | $1.6B | 59.3× | 48.2 | -2.6% | https://sweetvaluelab.com/tools/reverse-dcf/hood |
| HPE | Hewlett Packard Enterprise Company | 2025 | $55.13 | $73.2B | $16.6B | $627.0M | 143.2× | — | — | https://sweetvaluelab.com/tools/reverse-dcf/hpe |
| HPQ | HP Inc. | 2025 | $30.01 | $27.1B | $6.0B | $2.8B | 11.8× | 11.3 | -5.6% | https://sweetvaluelab.com/tools/reverse-dcf/hpq |
| HRL | Hormel Foods Corporation | 2025 | $20.40 | $11.2B | $2.2B | $534.3M | 25.1× | 23.4 | -6.8% | https://sweetvaluelab.com/tools/reverse-dcf/hrl |
| HSIC | Henry Schein, Inc. | 2025 | $86.38 | $9.6B | $3.0B | $573.0M | 22.0× | 26.4 | 0.8% | https://sweetvaluelab.com/tools/reverse-dcf/hsic |
| HST | Host Hotels & Resorts, Inc. | 2025 | $23.97 | $16.4B | $506.0M | $866.0M | 19.5× | 21.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/hst |
| HSY | The Hershey Company | 2025 | $170.83 | $34.3B | $4.5B | $1.8B | 21.3× | — | 7.7% | https://sweetvaluelab.com/tools/reverse-dcf/hsy |
| HUBB | Hubbell Incorporated | 2025 | $461.10 | $24.4B | $1.8B | $874.7M | 30.0× | 27.9 | 9.3% | https://sweetvaluelab.com/tools/reverse-dcf/hubb |
| HUM | Humana Inc. | 2025 | $413.33 | $49.6B | $8.2B | $375.0M | 154.1× | 42.0 | -39.6% | https://sweetvaluelab.com/tools/reverse-dcf/hum |
| HWM | Howmet Aerospace Inc. | 2025 | $220.90 | $88.1B | $2.3B | $1.4B | 63.2× | 59.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/hwm |
| IBKR | Interactive Brokers Group, Inc. | 2025 | $82.69 | $145.3B | -$4.9B | $15.7B | 8.9× | 37.2 | 14.4% | https://sweetvaluelab.com/tools/reverse-dcf/ibkr |
| IBM | International Business Machines Corporation | 2025 | $232.14 | $218.7B | $54.1B | $12.1B | 22.5× | 20.8 | -4.9% | https://sweetvaluelab.com/tools/reverse-dcf/ibm |
| ICE | Intercontinental Exchange, Inc. | 2025 | $161.56 | $90.7B | $19.8B | $4.3B | 25.8× | 28.0 | 9.9% | https://sweetvaluelab.com/tools/reverse-dcf/ice |
| IDXX | IDEXX Laboratories, Inc. | 2025 | $560.36 | $44.1B | $269.8M | $1.1B | 42.0× | 42.8 | 14.3% | https://sweetvaluelab.com/tools/reverse-dcf/idxx |
| IEX | IDEX Corporation | 2025 | $235.55 | $17.4B | $1.2B | $616.8M | 30.2× | 36.7 | 3.6% | https://sweetvaluelab.com/tools/reverse-dcf/iex |
| IFF | International Flavors & Fragrances Inc. | 2025 | $90.68 | $23.1B | $5.4B | $256.0M | 111.5× | — | -13.3% | https://sweetvaluelab.com/tools/reverse-dcf/iff |
| INCY | Incyte Corporation | 2025 | $113.07 | $22.9B | -$3.0B | $1.4B | 14.7× | 17.6 | — | https://sweetvaluelab.com/tools/reverse-dcf/incy |
| INTC | Intel Corp. | 2025 | $89.85 | $475.0B | $32.3B | -$4.9B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/intc |
| INTU | Intuit Inc. | 2026 | $325.15 | $86.9B | $3.0B | $8.7B | 10.4× | 19.8 | 22.1% | https://sweetvaluelab.com/tools/reverse-dcf/intu |
| INVH | Invitation Homes Inc. | 2025 | $27.07 | $16.0B | $8.3B | $935.1M | 25.9× | 28.2 | 17.0% | https://sweetvaluelab.com/tools/reverse-dcf/invh |
| IP | International Paper Company | 2025 | $34.05 | $18.0B | $8.7B | -$159.0M | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/ip |
| IQV | IQVIA Holdings Inc. | 2025 | $266.90 | $43.9B | $13.7B | $2.1B | 28.1× | 34.0 | 8.8% | https://sweetvaluelab.com/tools/reverse-dcf/iqv |
| IR | Ingersoll Rand Inc. | 2025 | $77.78 | $30.2B | $3.5B | $1.2B | 27.6× | 53.6 | 7.1% | https://sweetvaluelab.com/tools/reverse-dcf/ir |
| IRM | Iron Mountain Incorporated | 2025 | $112.51 | $33.5B | $16.3B | -$931.6M | — | 229.6 | — | https://sweetvaluelab.com/tools/reverse-dcf/irm |
| ISRG | Intuitive Surgical, Inc. | 2025 | $426.70 | $150.7B | -$3.1B | $2.5B | 59.3× | 54.2 | 16.9% | https://sweetvaluelab.com/tools/reverse-dcf/isrg |
| IT | Gartner, Inc. | 2025 | $205.35 | $13.0B | $1.3B | $1.2B | 12.1× | 21.3 | 7.5% | https://sweetvaluelab.com/tools/reverse-dcf/it |
| ITW | Illinois Tool Works Inc. | 2025 | $272.28 | $77.5B | $8.1B | $2.7B | 31.6× | 26.0 | 1.0% | https://sweetvaluelab.com/tools/reverse-dcf/itw |
| IVZ | Invesco Ltd. | 2025 | $28.20 | $12.5B | $787.6M | $1.4B | 9.2× | — | 5.3% | https://sweetvaluelab.com/tools/reverse-dcf/ivz |
| J | Jacobs Solutions Inc. | 2025 | $141.08 | $16.5B | $1.0B | $607.5M | 28.8× | 59.3 | -2.5% | https://sweetvaluelab.com/tools/reverse-dcf/j |
| JBHT | J.B. Hunt Transport Services, Inc. | 2025 | $228.78 | $21.5B | $1.4B | $947.6M | 24.2× | 37.4 | 19.8% | https://sweetvaluelab.com/tools/reverse-dcf/jbht |
| JBL | Jabil Inc. | 2025 | $278.25 | $29.2B | $952.0M | $1.2B | 25.7× | 47.0 | 33.7% | https://sweetvaluelab.com/tools/reverse-dcf/jbl |
| JCI | Johnson Controls International plc | 2025 | $145.47 | $88.1B | $9.5B | $2.1B | 46.0× | 28.9 | 0.8% | https://sweetvaluelab.com/tools/reverse-dcf/jci |
| JKHY | Jack Henry & Associates, Inc. | 2026 | $153.19 | $10.7B | $27.9M | $694.9M | 15.5× | 21.9 | 9.6% | https://sweetvaluelab.com/tools/reverse-dcf/jkhy |
| JNJ | Johnson & Johnson | 2025 | $255.56 | $615.9B | $28.2B | $19.7B | 32.7× | 23.2 | -0.5% | https://sweetvaluelab.com/tools/reverse-dcf/jnj |
| JPM | JPMorgan Chase & Co. | 2025 | $339.72 | $903.0B | $91.9B | -$147.4B | — | 17.0 | — | https://sweetvaluelab.com/tools/reverse-dcf/jpm |
| KDP | Keurig Dr Pepper Inc. | 2025 | $34.62 | $47.1B | $15.1B | $1.5B | 41.3× | 22.6 | -5.5% | https://sweetvaluelab.com/tools/reverse-dcf/kdp |
| KEY | KeyCorp | 2025 | $19.99 | $21.6B | $8.6B | $2.1B | 14.4× | 13.2 | 5.5% | https://sweetvaluelab.com/tools/reverse-dcf/key |
| KEYS | Keysight Technologies, Inc. | 2025 | $331.21 | $56.4B | $661.0M | $1.3B | 44.5× | 67.5 | 7.3% | https://sweetvaluelab.com/tools/reverse-dcf/keys |
| KHC | The Kraft Heinz Company | 2025 | $23.68 | $28.1B | $18.6B | $3.7B | 12.8× | — | -3.3% | https://sweetvaluelab.com/tools/reverse-dcf/khc |
| KIM | Kimco Realty Corporation | 2025 | $22.91 | $15.4B | $7.5B | $1.1B | 20.8× | — | 13.2% | https://sweetvaluelab.com/tools/reverse-dcf/kim |
| KKR | KKR & Co. Inc. | 2025 | $86.21 | $77.4B | $37.6B | $317.0M | 362.8× | — | — | https://sweetvaluelab.com/tools/reverse-dcf/kkr |
| KLAC | KLA Corporation | 2026 | $165.74 | $216.3B | $4.2B | $3.8B | 58.5× | 45.3 | 14.0% | https://sweetvaluelab.com/tools/reverse-dcf/klac |
| KMB | Kimberly-Clark Corporation | 2025 | $105.57 | $35.1B | $6.5B | $1.6B | 25.4× | 17.4 | -8.2% | https://sweetvaluelab.com/tools/reverse-dcf/kmb |
| KMI | Kinder Morgan, Inc. | 2025 | $34.20 | $76.2B | $31.9B | $2.9B | 37.4× | 25.0 | 0.3% | https://sweetvaluelab.com/tools/reverse-dcf/kmi |
| KO | The Coca-Cola Company | 2025 | $93.90 | $404.0B | $35.2B | $5.3B | 82.9× | 30.9 | -9.4% | https://sweetvaluelab.com/tools/reverse-dcf/ko |
| KR | The Kroger Co. | 2026 | $63.63 | $37.6B | $12.5B | $3.5B | 14.5× | 41.3 | -2.6% | https://sweetvaluelab.com/tools/reverse-dcf/kr |
| KVUE | Kenvue Inc. | 2025 | $18.91 | $36.3B | $7.5B | $1.7B | 25.4× | 24.9 | 157.8% | https://sweetvaluelab.com/tools/reverse-dcf/kvue |
| L | Loews Corporation | 2025 | $110.52 | $22.6B | $9.0B | $2.7B | 11.7× | 13.9 | 21.1% | https://sweetvaluelab.com/tools/reverse-dcf/l |
| LDOS | Leidos Holdings, Inc. | 2026 | $124.85 | $15.7B | $3.5B | $1.6B | 11.8× | 11.2 | 7.1% | https://sweetvaluelab.com/tools/reverse-dcf/ldos |
| LEN | Lennar Corporation | 2025 | $77.08 | $18.3B | $2.1B | $28.2M | 725.8× | — | -63.1% | https://sweetvaluelab.com/tools/reverse-dcf/len |
| LH | Labcorp Holdings Inc. | 2025 | $317.95 | $25.8B | $6.7B | $1.2B | 26.9× | 30.4 | -7.2% | https://sweetvaluelab.com/tools/reverse-dcf/lh |
| LHX | L3Harris Technologies, Inc. | 2026 | $248.51 | $46.3B | $10.0B | $2.7B | 21.0× | 29.1 | 2.1% | https://sweetvaluelab.com/tools/reverse-dcf/lhx |
| LII | Lennox International Inc. | 2025 | $357.73 | $12.4B | $1.4B | $638.8M | 21.5× | 15.7 | 3.7% | https://sweetvaluelab.com/tools/reverse-dcf/lii |
| LIN | Linde plc | 2025 | $498.43 | $229.8B | $21.9B | $5.1B | 49.5× | 34.1 | 4.8% | https://sweetvaluelab.com/tools/reverse-dcf/lin |
| LITE | Lumentum Holdings Inc. | 2026 | $824.13 | $74.7B | $1.2B | $300.1M | 252.7× | — | -14.2% | https://sweetvaluelab.com/tools/reverse-dcf/lite |
| LLY | Eli Lilly and Company | 2025 | $1,257.03 | $1.2T | $35.2B | $9.0B | 135.8× | 54.8 | 11.9% | https://sweetvaluelab.com/tools/reverse-dcf/lly |
| LMT | Lockheed Martin Corporation | 2025 | $552.09 | $127.4B | $17.6B | $6.9B | 21.0× | 25.7 | 1.5% | https://sweetvaluelab.com/tools/reverse-dcf/lmt |
| LNT | Alliant Energy Corporation | 2025 | $68.32 | $17.7B | $11.6B | -$1.3B | — | 21.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/lnt |
| LOW | Lowe's Companies, Inc. | 2026 | $197.31 | $110.7B | $38.9B | $7.7B | 19.6× | 16.7 | -3.7% | https://sweetvaluelab.com/tools/reverse-dcf/low |
| LRCX | Lam Research Corporation | 2026 | $263.94 | $330.3B | -$1.9B | $4.9B | 67.1× | 45.8 | 8.6% | https://sweetvaluelab.com/tools/reverse-dcf/lrcx |
| LULU | Lululemon Athletica Inc. | 2025 | $97.10 | $11.2B | -$8.8M | $921.7M | 12.2× | 7.3 | 9.9% | https://sweetvaluelab.com/tools/reverse-dcf/lulu |
| LUV | Southwest Airlines Co. | 2025 | $39.50 | $19.3B | $1.7B | -$831.0M | — | 50.0 | — | https://sweetvaluelab.com/tools/reverse-dcf/luv |
| LVS | Las Vegas Sands Corp. | 2025 | $38.01 | $24.6B | $11.9B | $1.9B | 19.7× | 16.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/lvs |
| LYB | LyondellBasell Industries N.V. | 2025 | $64.01 | $20.7B | $9.5B | $384.0M | 78.6× | — | -23.4% | https://sweetvaluelab.com/tools/reverse-dcf/lyb |
| LYV | Live Nation Entertainment, Inc. | 2025 | $170.51 | $39.7B | $1.1B | $333.6M | 122.4× | — | — | https://sweetvaluelab.com/tools/reverse-dcf/lyv |
| MA | Mastercard Incorporated | 2025 | $617.42 | $540.9B | $8.4B | $17.2B | 32.0× | 37.4 | 20.0% | https://sweetvaluelab.com/tools/reverse-dcf/ma |
| MAA | Mid-America Apartment Communities, Inc. | 2025 | $116.63 | $13.5B | $5.3B | $717.9M | 26.3× | 30.9 | 12.6% | https://sweetvaluelab.com/tools/reverse-dcf/maa |
| MAR | Marriott International, Inc. | 2025 | $388.05 | $101.2B | $15.8B | $2.6B | 44.9× | 40.8 | 11.6% | https://sweetvaluelab.com/tools/reverse-dcf/mar |
| MAS | Masco Corporation | 2025 | $72.87 | $14.4B | $2.3B | $866.0M | 19.2× | 18.9 | 0.6% | https://sweetvaluelab.com/tools/reverse-dcf/mas |
| MCD | McDonald's Corporation | 2025 | $242.97 | $171.9B | $40.7B | $7.2B | 29.6× | 20.3 | 9.2% | https://sweetvaluelab.com/tools/reverse-dcf/mcd |
| MCHP | Microchip Technology Incorporated | 2026 | $73.85 | $40.1B | $5.3B | $871.0M | 52.1× | 284.0 | -13.7% | https://sweetvaluelab.com/tools/reverse-dcf/mchp |
| MCK | McKesson Corporation | 2026 | $1,004.84 | $117.2B | $2.6B | $5.7B | 20.9× | 26.2 | 6.9% | https://sweetvaluelab.com/tools/reverse-dcf/mck |
| MCO | Moody's Corporation | 2025 | $485.07 | $84.0B | $4.6B | $2.6B | 34.4× | 35.5 | 4.7% | https://sweetvaluelab.com/tools/reverse-dcf/mco |
| MDLZ | Mondelez International, Inc. | 2025 | $63.91 | $81.6B | $19.0B | $3.2B | 31.1× | 33.8 | 0.8% | https://sweetvaluelab.com/tools/reverse-dcf/mdlz |
| MDT | Medtronic Plc | 2026 | $94.75 | $121.2B | $26.0B | $5.4B | 27.1× | 25.4 | 2.1% | https://sweetvaluelab.com/tools/reverse-dcf/mdt |
| MELI | MercadoLibre, Inc. | 2025 | $1,834.00 | $93.0B | $10.1B | $10.8B | 9.6× | 46.5 | 63.0% | https://sweetvaluelab.com/tools/reverse-dcf/meli |
| MET | MetLife, Inc. | 2025 | $100.76 | $64.0B | -$7.2B | $18.3B | 3.1× | 21.4 | 9.3% | https://sweetvaluelab.com/tools/reverse-dcf/met |
| META | Meta Platforms, Inc. | 2025 | $709.33 | $1.8T | $2.3B | $46.1B | 39.2× | 30.2 | 14.3% | https://sweetvaluelab.com/tools/reverse-dcf/meta |
| MGM | MGM Resorts International | 2025 | $28.60 | $7.2B | $4.2B | $1.5B | 7.8× | 37.6 | — | https://sweetvaluelab.com/tools/reverse-dcf/mgm |
| MKC | McCormick & Company, Incorporated | 2025 | $46.35 | $12.5B | $3.9B | $740.4M | 22.1× | 15.8 | -1.9% | https://sweetvaluelab.com/tools/reverse-dcf/mkc |
| MLM | Martin Marietta Materials, Inc. | 2025 | $500.84 | $30.1B | $5.3B | $978.0M | 36.1× | 26.7 | 7.2% | https://sweetvaluelab.com/tools/reverse-dcf/mlm |
| MMM | 3M Company | 2025 | $164.72 | $84.9B | $7.4B | $1.4B | 66.1× | 27.5 | -26.7% | https://sweetvaluelab.com/tools/reverse-dcf/mmm |
| MNST | Monster Beverage Corporation | 2025 | $45.73 | $89.6B | -$2.1B | $2.0B | 44.5× | — | 8.4% | https://sweetvaluelab.com/tools/reverse-dcf/mnst |
| MO | Altria Group, Inc. | 2025 | $75.11 | $125.4B | $21.2B | $9.1B | 16.2× | 18.2 | 2.2% | https://sweetvaluelab.com/tools/reverse-dcf/mo |
| MOS | The Mosaic Company | 2025 | $18.82 | $6.0B | $4.8B | -$534.6M | — | 11.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/mos |
| MPC | Marathon Petroleum Corporation | 2025 | $478.07 | $134.3B | $29.2B | $4.8B | 34.3× | 36.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/mpc |
| MPWR | Monolithic Power Systems, Inc. | 2025 | $1,210.86 | $59.5B | -$1.2B | $666.2M | 87.5× | 95.0 | 25.7% | https://sweetvaluelab.com/tools/reverse-dcf/mpwr |
| MRK | Merck & Co., Inc. | 2025 | $145.97 | $360.1B | $34.8B | $12.4B | 31.9× | 20.1 | 17.3% | https://sweetvaluelab.com/tools/reverse-dcf/mrk |
| MRNA | Moderna, Inc. | 2025 | $218.01 | $87.0B | -$2.0B | -$2.1B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/mrna |
| MRSH | Marsh & McLennan Companies, Inc. | 2025 | $188.35 | $89.9B | $16.9B | $5.0B | 21.4× | 22.3 | 10.5% | https://sweetvaluelab.com/tools/reverse-dcf/mrsh |
| MRVL | Marvell Technology, Inc. | 2026 | $227.83 | $199.5B | $2.2B | $1.4B | 144.4× | 74.2 | 14.9% | https://sweetvaluelab.com/tools/reverse-dcf/mrvl |
| MS | Morgan Stanley | 2025 | $180.54 | $284.8B | $230.0B | -$20.8B | — | 17.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/ms |
| MSCI | MSCI Inc. | 2025 | $569.08 | $41.4B | $5.8B | $1.5B | 30.4× | 36.6 | 15.3% | https://sweetvaluelab.com/tools/reverse-dcf/msci |
| MSFT | Microsoft Corporation | 2026 | $529.05 | $3.9T | $19.4B | $67.0B | 58.9× | 29.5 | 3.6% | https://sweetvaluelab.com/tools/reverse-dcf/msft |
| MSI | Motorola Solutions, Inc. | 2025 | $463.10 | $76.6B | $8.0B | $2.6B | 32.9× | 36.3 | 13.0% | https://sweetvaluelab.com/tools/reverse-dcf/msi |
| MSTR | Strategy Inc | 2025 | $136.83 | $55.1B | $5.9B | -$75.5M | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/mstr |
| MTB | M&T Bank Corporation | 2025 | $215.16 | $31.1B | -$5.7B | $2.9B | 8.9× | 12.7 | 35.9% | https://sweetvaluelab.com/tools/reverse-dcf/mtb |
| MTD | Mettler-Toledo International Inc. | 2025 | $1,622.29 | $32.5B | $2.1B | $848.6M | 40.8× | 38.6 | 6.1% | https://sweetvaluelab.com/tools/reverse-dcf/mtd |
| MU | Micron Technology, Inc. | 2026 | $878.84 | $994.3B | -$33.2B | $59.0B | 16.3× | 11.8 | 89.1% | https://sweetvaluelab.com/tools/reverse-dcf/mu |
| NBIS | Nebius Group N.V. | 2025 | $165.47 | $39.7B | $1.3B | -$3.7B | — | 1504.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/nbis |
| NCLH | Norwegian Cruise Line Holdings Ltd. | 2025 | $15.05 | $6.9B | $14.4B | -$1.2B | — | 16.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/nclh |
| NDAQ | Nasdaq, Inc. | 2025 | $93.97 | $52.5B | $8.4B | $2.0B | 30.6× | 30.4 | 13.3% | https://sweetvaluelab.com/tools/reverse-dcf/ndaq |
| NDSN | Nordson Corporation | 2025 | $322.31 | $18.0B | $1.9B | $661.1M | 30.0× | 37.9 | 7.9% | https://sweetvaluelab.com/tools/reverse-dcf/ndsn |
| NEE | NextEra Energy, Inc. | 2025 | $79.80 | $166.5B | $92.2B | $3.2B | 81.3× | 24.2 | 69.9% | https://sweetvaluelab.com/tools/reverse-dcf/nee |
| NEM | Newmont Corporation | 2025 | $118.60 | $125.0B | -$2.5B | $7.3B | 16.8× | 18.6 | 15.3% | https://sweetvaluelab.com/tools/reverse-dcf/nem |
| NFLX | Netflix, Inc. | 2025 | $70.53 | $293.7B | $5.4B | $9.5B | 31.6× | 27.9 | 37.4% | https://sweetvaluelab.com/tools/reverse-dcf/nflx |
| NI | NiSource Inc | 2025 | $42.68 | $20.5B | $16.1B | -$420.0M | — | 21.9 | — | https://sweetvaluelab.com/tools/reverse-dcf/ni |
| NKE | NIKE, Inc. | 2026 | $37.13 | $55.1B | $379.0M | $2.2B | 25.4× | 17.7 | -18.2% | https://sweetvaluelab.com/tools/reverse-dcf/nke |
| NOC | Northrop Grumman Corporation | 2025 | $519.86 | $73.9B | $11.3B | $3.3B | 25.7× | 17.9 | 2.8% | https://sweetvaluelab.com/tools/reverse-dcf/noc |
| NOW | ServiceNow, Inc. | 2025 | $141.97 | $146.8B | -$3.1B | $4.6B | 31.4× | 85.0 | 27.6% | https://sweetvaluelab.com/tools/reverse-dcf/now |
| NRG | NRG Energy, Inc. | 2025 | $103.75 | $21.8B | $11.7B | $766.0M | 43.8× | 25.9 | -13.8% | https://sweetvaluelab.com/tools/reverse-dcf/nrg |
| NSC | Norfolk Southern Corporation | 2025 | $326.92 | $73.4B | $15.6B | $2.2B | 41.3× | 25.6 | 0.1% | https://sweetvaluelab.com/tools/reverse-dcf/nsc |
| NTAP | NetApp, Inc. | 2026 | $203.80 | $40.0B | $417.0M | $1.9B | 21.6× | 32.1 | 9.8% | https://sweetvaluelab.com/tools/reverse-dcf/ntap |
| NTRS | Northern Trust Corporation | 2025 | $165.54 | $30.3B | -$2.5B | $5.5B | 5.1× | 18.9 | 25.4% | https://sweetvaluelab.com/tools/reverse-dcf/ntrs |
| NUE | Nucor Corporation | 2025 | $256.29 | $58.1B | $4.8B | -$188.0M | — | 34.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/nue |
| NVDA | NVIDIA Corporation | 2026 | $214.13 | $5.2T | -$51.1B | $96.7B | 52.9× | 43.7 | 83.1% | https://sweetvaluelab.com/tools/reverse-dcf/nvda |
| NVR | NVR, Inc. | 2025 | $5,919.82 | $15.9B | -$760.3M | $1.1B | 13.8× | 13.6 | 3.8% | https://sweetvaluelab.com/tools/reverse-dcf/nvr |
| NWS | News Corporation | 2026 | $32.88 | $17.7B | -$106.0M | $811.0M | 21.7× | 31.9 | -0.9% | https://sweetvaluelab.com/tools/reverse-dcf/nws |
| NWSA | News Corporation | 2026 | $30.03 | $16.8B | -$106.0M | $811.0M | 20.5× | 29.2 | -0.9% | https://sweetvaluelab.com/tools/reverse-dcf/nwsa |
| NXPI | NXP Semiconductors N.V. | 2025 | $229.33 | $57.8B | $9.0B | $2.4B | 27.6× | 28.8 | 3.0% | https://sweetvaluelab.com/tools/reverse-dcf/nxpi |
| O | Realty Income Corporation | 2025 | $56.08 | $53.1B | $25.1B | $3.9B | 20.2× | 47.9 | 28.4% | https://sweetvaluelab.com/tools/reverse-dcf/o |
| ODFL | Old Dominion Freight Line, Inc. | 2025 | $187.72 | $39.0B | -$80.1M | $955.1M | 40.8× | 38.8 | 6.2% | https://sweetvaluelab.com/tools/reverse-dcf/odfl |
| OKE | ONEOK, Inc. | 2025 | $93.31 | $58.8B | $32.7B | $2.4B | 37.4× | 17.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/oke |
| OMC | Omnicom Group Inc. | 2025 | $80.56 | $22.1B | $835.9M | $2.8B | 8.2× | — | 11.1% | https://sweetvaluelab.com/tools/reverse-dcf/omc |
| ON | ON Semiconductor Corporation | 2025 | $72.02 | $28.0B | $832.9M | $1.4B | 20.4× | 248.3 | 23.2% | https://sweetvaluelab.com/tools/reverse-dcf/on |
| ORCL | Oracle Corporation | 2026 | $128.22 | $387.7B | $98.3B | -$23.7B | — | 22.0 | — | https://sweetvaluelab.com/tools/reverse-dcf/orcl |
| ORLY | O'Reilly Automotive, Inc. | 2025 | $89.27 | $72.2B | $5.8B | $1.6B | 49.0× | 30.1 | -7.6% | https://sweetvaluelab.com/tools/reverse-dcf/orly |
| OTIS | Otis Worldwide Corporation | 2025 | $71.33 | $27.2B | $6.9B | $1.4B | 23.6× | 20.4 | 2.2% | https://sweetvaluelab.com/tools/reverse-dcf/otis |
| OXY | Occidental Petroleum Corporation | 2025 | $62.38 | $62.4B | $20.4B | $4.1B | 20.2× | 38.7 | 23.7% | https://sweetvaluelab.com/tools/reverse-dcf/oxy |
| PANW | Palo Alto Networks, Inc. | 2026 | $342.00 | $279.8B | -$740.0M | $4.1B | 67.8× | 855.0 | 24.3% | https://sweetvaluelab.com/tools/reverse-dcf/panw |
| PAYX | Paychex, Inc. | 2026 | $111.63 | $39.7B | $3.5B | $2.3B | 18.6× | 22.8 | 15.2% | https://sweetvaluelab.com/tools/reverse-dcf/payx |
| PCAR | PACCAR Inc | 2025 | $110.82 | $58.3B | $6.1B | $3.7B | 17.5× | 24.6 | 8.6% | https://sweetvaluelab.com/tools/reverse-dcf/pcar |
| PCG | PG&E Corporation | 2025 | $13.09 | $35.1B | $60.2B | -$3.1B | — | 11.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/pcg |
| PDD | PDD Holdings Inc. | 2025 | $80.97 | $115.3B | -$491.1B | $105.8B | -3.6× | 1.2 | 30.3% | https://sweetvaluelab.com/tools/reverse-dcf/pdd |
| PEG | Public Service Enterprise Group Incorporated | 2025 | $71.49 | $35.6B | $23.9B | $26.0M | 2291.3× | 16.9 | -32.0% | https://sweetvaluelab.com/tools/reverse-dcf/peg |
| PEP | PepsiCo, Inc. | 2025 | $131.49 | $179.2B | $40.0B | $7.7B | 28.6× | 21.9 | 3.8% | https://sweetvaluelab.com/tools/reverse-dcf/pep |
| PFE | Pfizer Inc. | 2025 | $29.58 | $168.6B | $63.7B | $9.1B | 25.6× | 21.7 | -5.7% | https://sweetvaluelab.com/tools/reverse-dcf/pfe |
| PFG | Principal Financial Group, Inc. | 2025 | $108.81 | $23.3B | -$477.0M | $4.4B | 5.1× | 20.7 | 4.0% | https://sweetvaluelab.com/tools/reverse-dcf/pfg |
| PG | The Procter & Gamble Company | 2026 | $159.31 | $370.0B | $24.2B | $15.1B | 26.0× | 24.1 | -0.6% | https://sweetvaluelab.com/tools/reverse-dcf/pg |
| PGR | The Progressive Corporation | 2025 | $218.49 | $127.0B | $6.8B | $17.2B | 7.8× | 11.4 | 20.8% | https://sweetvaluelab.com/tools/reverse-dcf/pgr |
| PH | Parker-Hannifin Corporation | 2026 | $963.34 | $121.5B | $7.0B | $3.9B | 32.9× | 33.8 | 10.5% | https://sweetvaluelab.com/tools/reverse-dcf/ph |
| PHM | PulteGroup, Inc. | 2025 | $113.55 | $21.6B | -$1.9B | $1.7B | 11.3× | 10.2 | 0.3% | https://sweetvaluelab.com/tools/reverse-dcf/phm |
| PKG | Packaging Corporation of America | 2025 | $236.00 | $21.0B | $3.4B | $728.6M | 33.6× | 27.5 | 3.6% | https://sweetvaluelab.com/tools/reverse-dcf/pkg |
| PLD | Prologis, Inc. | 2025 | $125.75 | $119.5B | $33.9B | $5.1B | 30.0× | 35.3 | 24.6% | https://sweetvaluelab.com/tools/reverse-dcf/pld |
| PLTR | Palantir Technologies Inc. | 2025 | $186.03 | $428.0B | -$1.2B | $2.1B | 203.2× | 295.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/pltr |
| PM | Philip Morris International Inc. | 2025 | $205.20 | $319.8B | $44.0B | $10.7B | 34.1× | 28.3 | 3.0% | https://sweetvaluelab.com/tools/reverse-dcf/pm |
| PNC | The PNC Financial Services Group, Inc. | 2025 | $217.39 | $86.7B | $17.4B | $4.4B | 23.6× | 13.1 | -1.1% | https://sweetvaluelab.com/tools/reverse-dcf/pnc |
| PNR | Pentair plc | 2025 | $53.44 | $8.5B | $1.5B | $746.0M | 13.5× | 13.5 | 7.8% | https://sweetvaluelab.com/tools/reverse-dcf/pnr |
| PNW | Pinnacle West Capital Corporation | 2025 | $103.42 | $12.5B | $10.6B | -$819.5M | — | 20.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/pnw |
| PODD | Insulet Corp. | 2025 | $141.10 | $9.8B | $233.1M | $377.7M | 26.5× | 40.5 | — | https://sweetvaluelab.com/tools/reverse-dcf/podd |
| PPG | PPG Industries, Inc. | 2025 | $107.34 | $23.9B | $5.1B | $1.2B | 24.9× | 15.5 | -8.6% | https://sweetvaluelab.com/tools/reverse-dcf/ppg |
| PPL | PPL Corporation | 2025 | $35.17 | $26.5B | $18.3B | -$1.4B | — | 22.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/ppl |
| PRU | Prudential Financial, Inc. | 2025 | $115.91 | $40.0B | $587.0M | $6.3B | 6.4× | 11.6 | -5.2% | https://sweetvaluelab.com/tools/reverse-dcf/pru |
| PSA | Public Storage | 2025 | $298.31 | $55.7B | $9.9B | $2.9B | 22.6× | 33.1 | 9.2% | https://sweetvaluelab.com/tools/reverse-dcf/psa |
| PSKY | Paramount Skydance Corporation Class B Common Stock | 2025 | $9.78 | $10.6B | $10.4B | $323.0M | 65.1× | — | 48.2% | https://sweetvaluelab.com/tools/reverse-dcf/psky |
| PSX | Phillips 66 | 2025 | $293.17 | $117.5B | $18.6B | $2.7B | 49.6× | 27.2 | — | https://sweetvaluelab.com/tools/reverse-dcf/psx |
| PTC | PTC Inc. | 2025 | $192.98 | $21.0B | $1.0B | $856.7M | 25.7× | 31.7 | 32.0% | https://sweetvaluelab.com/tools/reverse-dcf/ptc |
| PWR | Quanta Services, Inc. | 2025 | $631.86 | $95.0B | $5.6B | $1.6B | 62.0× | 92.9 | 13.6% | https://sweetvaluelab.com/tools/reverse-dcf/pwr |
| PYPL | PayPal Holdings, Inc. | 2025 | $56.70 | $48.5B | $1.9B | $5.6B | 9.1× | 10.5 | 2.2% | https://sweetvaluelab.com/tools/reverse-dcf/pypl |
| Q | Qnity Electronics, Inc. | 2025 | $115.37 | $24.1B | $3.1B | $988.0M | 27.6× | 35.0 | 23.2% | https://sweetvaluelab.com/tools/reverse-dcf/q |
| QCOM | QUALCOMM Incorporated | 2025 | $172.11 | $183.8B | $9.3B | $12.8B | 15.1× | 34.4 | 23.8% | https://sweetvaluelab.com/tools/reverse-dcf/qcom |
| RCL | Royal Caribbean Cruises Ltd. | 2025 | $277.62 | $74.3B | $20.5B | $1.2B | 76.7× | 17.8 | — | https://sweetvaluelab.com/tools/reverse-dcf/rcl |
| RDDT | Reddit, Inc. | 2025 | $156.05 | $30.0B | -$930.4M | $684.2M | 42.5× | 59.6 | — | https://sweetvaluelab.com/tools/reverse-dcf/rddt |
| REG | Regency Centers Corporation | 2025 | $73.24 | — | — | — | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/reg |
| REGN | Regeneron Pharmaceuticals, Inc. | 2025 | $790.74 | $81.4B | -$1.1B | $4.1B | 19.7× | 19.1 | 15.3% | https://sweetvaluelab.com/tools/reverse-dcf/regn |
| RF | Regions Financial Corporation | 2025 | $27.45 | $23.4B | -$6.0B | $2.0B | 8.6× | 11.9 | -1.5% | https://sweetvaluelab.com/tools/reverse-dcf/rf |
| RJF | Raymond James Financial, Inc. | 2025 | $156.78 | $30.1B | -$7.9B | $2.2B | 9.9× | 15.2 | -10.6% | https://sweetvaluelab.com/tools/reverse-dcf/rjf |
| RKLB | Rocket Lab USA, Inc. | 2025 | $50.84 | $30.4B | -$676.3M | -$321.8M | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/rklb |
| RL | Ralph Lauren Corporation | 2026 | $385.50 | $23.0B | -$749.1M | $746.1M | 29.8× | 25.5 | 22.3% | https://sweetvaluelab.com/tools/reverse-dcf/rl |
| RMD | ResMed Inc. | 2026 | $238.97 | $33.6B | -$809.9M | $1.6B | 19.9× | 22.9 | 21.1% | https://sweetvaluelab.com/tools/reverse-dcf/rmd |
| ROK | Rockwell Automation, Inc. | 2025 | $426.23 | $47.4B | $2.8B | $1.4B | 37.0× | 55.6 | 6.2% | https://sweetvaluelab.com/tools/reverse-dcf/rok |
| ROL | Rollins, Inc. | 2025 | $33.45 | $16.1B | $509.8M | $650.0M | 25.5× | 30.7 | 9.5% | https://sweetvaluelab.com/tools/reverse-dcf/rol |
| ROP | Roper Technologies, Inc. | 2025 | $382.71 | $37.9B | $9.0B | $2.5B | 18.8× | 27.0 | 10.8% | https://sweetvaluelab.com/tools/reverse-dcf/rop |
| ROST | Ross Stores, Inc. | 2026 | $236.89 | $76.0B | -$3.1B | $2.2B | 33.0× | 35.8 | 3.7% | https://sweetvaluelab.com/tools/reverse-dcf/rost |
| RSG | Republic Services, Inc. | 2025 | $231.54 | $70.9B | $13.5B | $2.4B | 35.0× | 33.8 | 13.5% | https://sweetvaluelab.com/tools/reverse-dcf/rsg |
| RTX | RTX Corporation | 2025 | $193.92 | $261.4B | $30.5B | $7.9B | 36.8× | 39.1 | 25.6% | https://sweetvaluelab.com/tools/reverse-dcf/rtx |
| RVTY | Revvity, Inc. | 2025 | $152.64 | $17.0B | $2.3B | $509.4M | 38.0× | 73.7 | -9.0% | https://sweetvaluelab.com/tools/reverse-dcf/rvty |
| SBAC | SBA Communications Corporation | 2025 | $187.06 | $19.8B | $12.6B | $1.1B | 30.5× | 19.1 | 1.3% | https://sweetvaluelab.com/tools/reverse-dcf/sbac |
| SBUX | Starbucks Corporation | 2025 | $97.52 | $111.2B | $12.9B | $2.4B | 50.8× | 59.8 | 84.5% | https://sweetvaluelab.com/tools/reverse-dcf/sbux |
| SCHW | The Charles Schwab Corporation | 2025 | $91.96 | $159.0B | -$21.9B | $8.8B | 15.6× | 19.8 | 7.1% | https://sweetvaluelab.com/tools/reverse-dcf/schw |
| SHOP | Shopify Inc. | 2025 | $169.52 | $220.0B | -$1.4B | $2.0B | 108.9× | 180.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/shop |
| SHW | The Sherwin-Williams Company | 2025 | $335.20 | $81.4B | $14.3B | $2.7B | 36.1× | 32.6 | -3.1% | https://sweetvaluelab.com/tools/reverse-dcf/shw |
| SJM | The J. M. Smucker Company | 2026 | $127.43 | $13.6B | $6.9B | $1.2B | 17.7× | — | -1.7% | https://sweetvaluelab.com/tools/reverse-dcf/sjm |
| SLB | Slb N.V. | 2025 | $49.50 | $73.5B | $5.6B | $4.8B | 16.5× | 21.1 | 21.3% | https://sweetvaluelab.com/tools/reverse-dcf/slb |
| SMCI | Super Micro Computer, Inc. | 2026 | $31.63 | $20.8B | -$2.9B | -$7.0B | — | 9.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/smci |
| SNA | Snap-on Incorporated | 2026 | $367.25 | $19.0B | -$438.1M | $1.0B | 18.5× | 19.1 | 1.3% | https://sweetvaluelab.com/tools/reverse-dcf/sna |
| SNDK | Sandisk Corporation | 2026 | $1,299.30 | $187.8B | -$4.4B | $11.5B | 16.0× | 17.6 | 98.5% | https://sweetvaluelab.com/tools/reverse-dcf/sndk |
| SNPS | Synopsys, Inc. | 2025 | $454.63 | $87.1B | $10.6B | $1.3B | 72.4× | 56.5 | 10.0% | https://sweetvaluelab.com/tools/reverse-dcf/snps |
| SO | The Southern Company | 2025 | $91.18 | $104.9B | $71.0B | -$2.9B | — | 23.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/so |
| SOLV | Solventum Corporation | 2025 | $85.81 | $14.6B | $4.2B | -$10.0M | — | 9.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/solv |
| SPCX | Space Exploration Technologies Corp. | 2025 | $146.03 | $2.5T | -$1.9B | -$14.0B | — | — | — | https://sweetvaluelab.com/tools/reverse-dcf/spcx |
| SPG | Simon Property Group, Inc. | 2025 | $205.44 | $66.5B | $27.6B | $3.2B | 29.4× | 14.5 | 11.7% | https://sweetvaluelab.com/tools/reverse-dcf/spg |
| SPGI | S&P Global Inc. | 2025 | $429.64 | $126.7B | $11.3B | $5.5B | 25.3× | 29.3 | 9.3% | https://sweetvaluelab.com/tools/reverse-dcf/spgi |
| SRE | Sempra | 2025 | $83.41 | $54.5B | $35.0B | -$6.0B | — | 30.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/sre |
| STE | STERIS plc | 2026 | $222.66 | $21.7B | $1.5B | $972.4M | 23.9× | 28.1 | 16.6% | https://sweetvaluelab.com/tools/reverse-dcf/ste |
| STLD | Steel Dynamics, Inc. | 2025 | $240.54 | $34.5B | $3.4B | $501.5M | 75.6× | 30.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/stld |
| STT | State Street Corporation | 2025 | $165.72 | $45.5B | $20.7B | $10.8B | 6.1× | 17.6 | 29.5% | https://sweetvaluelab.com/tools/reverse-dcf/stt |
| STX | Seagate Technology Holdings plc | 2026 | $639.01 | $145.3B | $1.9B | $3.1B | 47.4× | 46.0 | 22.4% | https://sweetvaluelab.com/tools/reverse-dcf/stx |
| STZ | Constellation Brands, Inc. | 2026 | $131.35 | $22.2B | $10.5B | $1.8B | 18.2× | — | -1.6% | https://sweetvaluelab.com/tools/reverse-dcf/stz |
| SW | Smurfit Westrock plc | 2025 | $41.16 | $21.6B | $12.9B | $1.2B | 28.7× | 30.9 | 33.6% | https://sweetvaluelab.com/tools/reverse-dcf/sw |
| SWK | Stanley Black & Decker, Inc. | 2026 | $92.48 | $14.0B | $5.6B | $687.9M | 28.4× | 34.9 | -16.3% | https://sweetvaluelab.com/tools/reverse-dcf/swk |
| SWKS | Skyworks Solutions, Inc. | 2025 | $79.70 | $12.0B | -$165.5M | $1.1B | 10.7× | 25.9 | 6.3% | https://sweetvaluelab.com/tools/reverse-dcf/swks |
| SYF | Synchrony Financial | 2025 | $73.68 | $24.0B | $209.0M | $10.3B | 2.3× | 7.9 | 6.5% | https://sweetvaluelab.com/tools/reverse-dcf/syf |
| SYK | Stryker Corporation | 2025 | $294.66 | $113.0B | $11.8B | $4.3B | 29.2× | 35.1 | 9.0% | https://sweetvaluelab.com/tools/reverse-dcf/syk |
| SYY | Sysco Corporation | 2026 | $82.22 | $40.4B | $11.7B | $1.9B | 26.9× | 22.5 | 6.2% | https://sweetvaluelab.com/tools/reverse-dcf/syy |
| T | AT&T Inc. | 2025 | $23.43 | $160.6B | $155.8B | $19.4B | 16.3× | 7.7 | -6.7% | https://sweetvaluelab.com/tools/reverse-dcf/t |
| TAP | Molson Coors Beverage Company | 2025 | $39.52 | $7.4B | $5.4B | $1.1B | 12.0× | — | -1.0% | https://sweetvaluelab.com/tools/reverse-dcf/tap |
| TDG | TransDigm Group Incorporated | 2025 | $1,139.34 | $63.0B | $26.5B | $1.8B | 49.3× | 35.5 | 10.4% | https://sweetvaluelab.com/tools/reverse-dcf/tdg |
| TDY | Teledyne Technologies Incorporated | 2025 | $618.60 | $28.7B | $2.1B | $1.1B | 28.7× | 32.8 | 14.4% | https://sweetvaluelab.com/tools/reverse-dcf/tdy |
| TECH | Bio-Techne Corporation | 2026 | $72.57 | $11.4B | -$64.7M | $263.2M | 43.0× | 62.6 | -3.1% | https://sweetvaluelab.com/tools/reverse-dcf/tech |
| TEL | TE Connectivity plc | 2025 | $212.64 | $61.6B | $4.4B | $3.2B | 20.6× | 34.5 | 17.5% | https://sweetvaluelab.com/tools/reverse-dcf/tel |
| TER | Teradyne, Inc. | 2025 | $325.00 | $50.8B | -$93.8M | $450.4M | 112.6× | 93.7 | -8.0% | https://sweetvaluelab.com/tools/reverse-dcf/ter |
| TFC | Truist Financial Corporation | 2025 | $47.07 | $57.5B | $33.4B | $5.9B | 15.4× | 12.3 | -2.3% | https://sweetvaluelab.com/tools/reverse-dcf/tfc |
| TGT | Target Corporation | 2026 | $154.24 | $70.1B | $11.0B | $2.8B | 28.6× | 19.0 | -18.5% | https://sweetvaluelab.com/tools/reverse-dcf/tgt |
| TJX | The TJX Companies, Inc. | 2026 | $147.32 | $162.0B | -$3.4B | $4.9B | 32.3× | 30.3 | 4.2% | https://sweetvaluelab.com/tools/reverse-dcf/tjx |
| TKO | TKO Group Holdings, Inc. | 2025 | $175.50 | $12.8B | $2.9B | $2.8B | 5.7× | 77.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/tko |
| TMO | Thermo Fisher Scientific Inc. | 2025 | $690.00 | $255.1B | $29.5B | $6.3B | 45.2× | 38.9 | -1.6% | https://sweetvaluelab.com/tools/reverse-dcf/tmo |
| TMUS | T-Mobile US, Inc. | 2025 | $159.10 | $170.7B | $80.7B | $18.0B | 14.0× | 16.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/tmus |
| TPL | Texas Pacific Land Corporation | 2025 | $350.92 | $24.2B | -$112.5M | $486.9M | 49.5× | 50.3 | 19.2% | https://sweetvaluelab.com/tools/reverse-dcf/tpl |
| TPR | Tapestry, Inc. | 2026 | $120.18 | $24.0B | $1.4B | $1.8B | 14.0× | 16.5 | 8.5% | https://sweetvaluelab.com/tools/reverse-dcf/tpr |
| TRGP | Targa Resources Corp. | 2025 | $294.90 | $63.2B | $16.5B | $584.1M | 136.5× | 34.7 | -5.9% | https://sweetvaluelab.com/tools/reverse-dcf/trgp |
| TRI | Thomson Reuters Corporation | 2025 | $109.01 | $47.2B | $1.5B | $2.1B | 23.8× | 32.1 | 9.5% | https://sweetvaluelab.com/tools/reverse-dcf/tri |
| TRMB | Trimble Inc. | 2026 | $59.46 | $13.9B | $1.1B | $360.9M | 41.6× | 33.8 | -10.1% | https://sweetvaluelab.com/tools/reverse-dcf/trmb |
| TROW | T. Rowe Price Group, Inc. | 2025 | $100.97 | $21.5B | -$2.5B | $1.5B | 12.8× | 10.9 | -2.8% | https://sweetvaluelab.com/tools/reverse-dcf/trow |
| TRV | The Travelers Companies, Inc. | 2025 | $389.54 | $81.2B | $8.4B | $10.8B | 8.3× | 14.2 | 10.5% | https://sweetvaluelab.com/tools/reverse-dcf/trv |
| TSCO | Tractor Supply Company | 2025 | $33.16 | $17.3B | $1.6B | $740.5M | 25.5× | 16.1 | -7.6% | https://sweetvaluelab.com/tools/reverse-dcf/tsco |
| TSLA | Tesla, Inc. | 2025 | $354.72 | $1.4T | -$35.7B | $6.2B | 219.5× | 328.4 | 18.2% | https://sweetvaluelab.com/tools/reverse-dcf/tsla |
| TSN | Tyson Foods, Inc. | 2025 | $54.90 | $19.3B | $7.6B | $1.2B | 22.9× | 41.3 | -15.1% | https://sweetvaluelab.com/tools/reverse-dcf/tsn |
| TT | Trane Technologies plc | 2025 | $458.89 | $101.0B | $2.9B | $2.8B | 36.9× | 35.4 | 16.9% | https://sweetvaluelab.com/tools/reverse-dcf/tt |
| TTD | The Trade Desk, Inc. | 2025 | $12.23 | $5.8B | -$221.8M | $795.7M | 7.0× | 13.6 | 19.2% | https://sweetvaluelab.com/tools/reverse-dcf/ttd |
| TTWO | Take-Two Interactive Software, Inc. | 2026 | $205.28 | $38.4B | $972.5M | $461.5M | 85.3× | — | -11.4% | https://sweetvaluelab.com/tools/reverse-dcf/ttwo |
| TXN | Texas Instruments Incorporated | 2025 | $276.48 | $252.5B | $10.8B | $2.6B | 101.2× | 50.7 | -13.9% | https://sweetvaluelab.com/tools/reverse-dcf/txn |
| TXT | Textron Inc. | 2026 | $75.93 | $13.1B | $2.3B | $929.0M | 16.5× | 14.9 | 15.5% | https://sweetvaluelab.com/tools/reverse-dcf/txt |
| TYL | Tyler Technologies, Inc. | 2025 | $360.87 | $14.8B | -$415.7M | $637.5M | 22.5× | 50.1 | 13.9% | https://sweetvaluelab.com/tools/reverse-dcf/tyl |
| UAL | United Airlines Holdings, Inc. | 2025 | $96.10 | $31.2B | $15.3B | $2.6B | 18.2× | 9.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/ual |
| UBER | Uber Technologies, Inc. | 2025 | $70.35 | $143.7B | $3.4B | $9.8B | 15.1× | 14.9 | — | https://sweetvaluelab.com/tools/reverse-dcf/uber |
| UDR | UDR, Inc. | 2025 | $34.26 | $11.0B | $5.8B | $613.9M | 27.4× | 30.3 | 7.4% | https://sweetvaluelab.com/tools/reverse-dcf/udr |
| UHS | Universal Health Services, Inc. | 2025 | $185.10 | $10.9B | $4.6B | $849.2M | 18.3× | 8.0 | -12.2% | https://sweetvaluelab.com/tools/reverse-dcf/uhs |
| ULTA | Ulta Beauty, Inc. | 2026 | $592.94 | $25.4B | -$362.0M | $1.1B | 23.4× | 23.1 | 10.2% | https://sweetvaluelab.com/tools/reverse-dcf/ulta |
| UNH | UnitedHealth Group Incorporated | 2025 | $401.43 | $360.3B | $54.0B | $16.1B | 25.8× | 30.3 | -4.4% | https://sweetvaluelab.com/tools/reverse-dcf/unh |
| UNP | Union Pacific Corporation | 2025 | $289.04 | $171.7B | $30.5B | $5.5B | 36.8× | 24.1 | -0.4% | https://sweetvaluelab.com/tools/reverse-dcf/unp |
| UPS | United Parcel Service, Inc. | 2025 | $97.50 | $73.1B | $18.2B | $4.8B | 19.2× | 14.9 | -1.1% | https://sweetvaluelab.com/tools/reverse-dcf/ups |
| URI | United Rentals, Inc. | 2025 | $1,029.64 | $64.1B | $13.8B | $664.1M | 117.2× | 26.7 | -23.0% | https://sweetvaluelab.com/tools/reverse-dcf/uri |
| USB | U.S. Bancorp | 2025 | $58.73 | $91.5B | $13.9B | $8.0B | 13.2× | 12.7 | 16.5% | https://sweetvaluelab.com/tools/reverse-dcf/usb |
| V | Visa Inc. | 2025 | $402.61 | $751.7B | $8.0B | $21.6B | 35.2× | — | 17.3% | https://sweetvaluelab.com/tools/reverse-dcf/v |
| VEEV | Veeva Systems Inc. | 2026 | $310.36 | $50.3B | -$1.3B | $1.4B | 35.3× | 57.1 | 20.6% | https://sweetvaluelab.com/tools/reverse-dcf/veev |
| VICI | VICI Properties Inc. | 2025 | $23.60 | $26.0B | $16.2B | $2.5B | 16.8× | 9.0 | 23.3% | https://sweetvaluelab.com/tools/reverse-dcf/vici |
| VLO | Valero Energy Corporation | 2025 | $444.71 | $128.0B | $5.9B | $5.0B | 26.6× | 58.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/vlo |
| VLTO | Veralto Corporation | 2025 | $101.04 | $24.6B | $642.0M | $1.0B | 24.9× | 26.9 | 4.8% | https://sweetvaluelab.com/tools/reverse-dcf/vlto |
| VMC | Vulcan Materials Company | 2025 | $257.63 | $33.4B | $4.2B | $1.1B | 33.1× | 31.8 | 9.9% | https://sweetvaluelab.com/tools/reverse-dcf/vmc |
| VMRK | Vivmark Residential | 2025 | $61.26 | $23.0B | $8.8B | $2.7B | 11.9× | 41.7 | 3.1% | https://sweetvaluelab.com/tools/reverse-dcf/vmrk |
| VRSK | Verisk Analytics, Inc. | 2025 | $190.90 | $24.8B | $2.6B | $1.2B | 23.0× | 29.5 | 7.7% | https://sweetvaluelab.com/tools/reverse-dcf/vrsk |
| VRSN | VeriSign, Inc. | 2025 | $302.34 | $27.3B | $1.5B | $1.1B | 27.0× | — | 9.2% | https://sweetvaluelab.com/tools/reverse-dcf/vrsn |
| VRT | Vertiv Holdings Co | 2025 | $206.42 | $79.5B | $1.2B | $1.9B | 42.6× | 60.5 | 63.0% | https://sweetvaluelab.com/tools/reverse-dcf/vrt |
| VRTX | Vertex Pharmaceuticals Incorporated | 2025 | $499.74 | $126.7B | -$1.3B | $3.2B | 39.3× | 32.6 | 1.3% | https://sweetvaluelab.com/tools/reverse-dcf/vrtx |
| VST | Vistra Corp. | 2025 | $152.02 | $51.0B | $18.1B | $1.3B | 52.4× | 69.7 | -8.7% | https://sweetvaluelab.com/tools/reverse-dcf/vst |
| VTR | Ventas, Inc. | 2025 | $85.86 | $44.0B | $12.3B | -$1.3B | — | 159.0 | — | https://sweetvaluelab.com/tools/reverse-dcf/vtr |
| VTRS | Viatris Inc. | 2025 | $18.66 | $21.4B | $13.1B | $1.9B | 17.8× | — | 14.4% | https://sweetvaluelab.com/tools/reverse-dcf/vtrs |
| VZ | Verizon Communications Inc. | 2025 | $44.79 | $186.1B | $139.1B | $20.1B | 16.2× | 11.0 | -3.1% | https://sweetvaluelab.com/tools/reverse-dcf/vz |
| WAB | Westinghouse Air Brake Technologies Corporation | 2025 | $286.82 | $48.4B | $4.8B | $1.5B | 35.5× | 42.0 | 18.3% | https://sweetvaluelab.com/tools/reverse-dcf/wab |
| WAT | Waters Corporation | 2025 | $436.95 | $42.9B | $359.6M | $539.8M | 80.1× | 40.6 | -2.7% | https://sweetvaluelab.com/tools/reverse-dcf/wat |
| WBD | Warner Bros. Discovery, Inc. | 2025 | $30.95 | $77.6B | $28.0B | $3.1B | 34.2× | 106.7 | 5.7% | https://sweetvaluelab.com/tools/reverse-dcf/wbd |
| WDAY | Workday, Inc. | 2026 | $190.81 | $46.0B | $1.5B | $2.8B | 17.1× | 73.7 | 22.3% | https://sweetvaluelab.com/tools/reverse-dcf/wday |
| WDC | Western Digital Corporation | 2026 | $332.00 | $124.3B | -$527.0M | $3.5B | 35.2× | 13.7 | 36.1% | https://sweetvaluelab.com/tools/reverse-dcf/wdc |
| WEC | WEC Energy Group, Inc. | 2025 | $108.71 | $35.4B | $21.9B | -$1.0B | — | 22.6 | — | https://sweetvaluelab.com/tools/reverse-dcf/wec |
| WELL | Welltower Inc. | 2025 | $234.85 | $169.2B | $14.2B | $1.4B | 131.6× | 169.0 | 8.7% | https://sweetvaluelab.com/tools/reverse-dcf/well |
| WFC | Wells Fargo & Company | 2025 | $83.87 | $253.6B | $20.4B | -$19.4B | — | 13.4 | — | https://sweetvaluelab.com/tools/reverse-dcf/wfc |
| WM | Waste Management, Inc. | 2025 | $226.86 | $90.7B | $22.7B | $2.8B | 40.3× | 33.9 | 9.1% | https://sweetvaluelab.com/tools/reverse-dcf/wm |
| WMB | The Williams Companies, Inc. | 2025 | $71.28 | $87.2B | $29.3B | $1.0B | 115.9× | 33.3 | -14.9% | https://sweetvaluelab.com/tools/reverse-dcf/wmb |
| WMT | Walmart Inc. | 2026 | $118.81 | $945.5B | $34.0B | $14.9B | 65.6× | 43.5 | -10.4% | https://sweetvaluelab.com/tools/reverse-dcf/wmt |
| WRB | W. R. Berkley Corporation | 2025 | $75.42 | $28.0B | $299.8M | $3.5B | 8.1× | 16.9 | 366.8% | https://sweetvaluelab.com/tools/reverse-dcf/wrb |
| WSM | Williams-Sonoma, Inc. | 2026 | $250.16 | $29.5B | $437.1M | $1.1B | 28.3× | 28.3 | -0.9% | https://sweetvaluelab.com/tools/reverse-dcf/wsm |
| WST | West Pharmaceutical Services, Inc. | 2025 | $384.02 | $27.0B | -$588.5M | $468.9M | 56.4× | 56.6 | 9.5% | https://sweetvaluelab.com/tools/reverse-dcf/wst |
| WTW | Willis Towers Watson Public Limited Company | 2025 | $315.49 | $29.3B | $3.2B | $1.5B | 21.0× | 19.4 | -2.0% | https://sweetvaluelab.com/tools/reverse-dcf/wtw |
| WY | Weyerhaeuser Company | 2025 | $19.61 | $14.1B | $5.1B | $511.0M | 37.7× | 43.6 | -19.1% | https://sweetvaluelab.com/tools/reverse-dcf/wy |
| WYNN | Wynn Resorts, Limited | 2025 | $75.60 | $7.8B | $9.1B | $692.2M | 24.4× | 24.1 | — | https://sweetvaluelab.com/tools/reverse-dcf/wynn |
| XEL | Xcel Energy Inc. | 2025 | $76.31 | $47.7B | $33.1B | -$6.8B | — | 22.3 | — | https://sweetvaluelab.com/tools/reverse-dcf/xel |
| XOM | Exxonmobil Holdings Corporation | 2025 | $178.98 | $736.0B | $32.9B | $23.6B | 32.6× | 26.7 | — | https://sweetvaluelab.com/tools/reverse-dcf/xom |
| XYL | Xylem Inc. | 2025 | $104.07 | $24.3B | $463.0M | $910.0M | 27.2× | 26.5 | 7.3% | https://sweetvaluelab.com/tools/reverse-dcf/xyl |
| XYZ | Block, Inc. | 2025 | $77.85 | $46.8B | -$848.3M | $2.4B | 18.9× | 37.1 | 58.4% | https://sweetvaluelab.com/tools/reverse-dcf/xyz |
| YUM | Yum! Brands, Inc. | 2025 | $150.51 | $41.1B | $11.2B | $1.6B | 31.9× | 27.1 | 7.4% | https://sweetvaluelab.com/tools/reverse-dcf/yum |
| ZBH | Zimmer Biomet Holdings, Inc. | 2025 | $94.98 | $18.1B | $6.9B | $1.5B | 17.0× | 26.8 | 6.3% | https://sweetvaluelab.com/tools/reverse-dcf/zbh |
| ZBRA | Zebra Technologies Corporation | 2025 | $369.01 | $17.5B | $2.4B | $831.0M | 23.9× | 45.1 | -1.5% | https://sweetvaluelab.com/tools/reverse-dcf/zbra |
| ZTS | Zoetis Inc. | 2025 | $79.32 | $32.8B | $6.7B | $2.3B | 17.3× | 13.2 | 6.4% | https://sweetvaluelab.com/tools/reverse-dcf/zts |

---

Source: https://sweetvaluelab.com/tools/reverse-dcf (SweetValueLab, free, no account). Prices and statements from Financial Modeling Prep; filings from SEC EDGAR. Research and educational data, not investment advice; nothing here is a recommendation to buy, sell or hold any security.