−30% below 5y medianEV / revenue vs. its own five years
Board median EV / revenue10.2×five-year median 11.8× · −14%
Median Rule of 405321 of 24 above the line
Median revenue growth18%a year ago 15% · accelerating
Median SBC / revenue11%FCF margin 30% → 16% ex-SBC
Lights on0 of 3prices Oct 16, 2026 · TTM through Aug 31, 2026
Against the line
growth + FCF margin, in points
line 40score 53
growth 22 ptFCF margin 31 pt
Growth +22% plus FCF margin +31% is 53 points, 13 above the line at 40. Counting the stock as an expense: 38 points.
Where it has traded
quarter-end EV / revenue · 20 quarters · Sep 30, 2021 → Jun 30, 2026
Five-year median 14.7×, middle half 12.0–17.5×, range 7.2–22.7×. Now 10.3×: −30% below its own median, higher than 10% of those quarters.Each quarter at its own close, shares and balance sheet · the band is the 25th–75th percentile
What the cash flow really is
TTM through Jun 30, 2026 · $B
FCF 4.58B − SBC 2.19B = 2.40B ex-SBC · operating income 1.68B is the GAAP figure after SBC
Against its scale group
NOW (blue) vs. the other Large companies on the board (14), grey
Revenue growth+22% vs. +27%
Gross margin75% vs. 75%
FCF margin+31% vs. +33%
SBC / revenue15% vs. 14%
Rule of 4053 vs. 60
EV / revenue10.3× vs. 19.4×
Group averages are the plain mean of the other companies in the same scale group with a usable window.
Quarter by quarter
8 quarters · Sep 30, 2024 → Jun 30, 2026 · a gap is a dropped quarter