DEEP DIVEJUST ADDED · AUG 20
G
GME • Consumer
GameStop
Full valuation stack + scenario model
MODEL FOCUSStore economics, collectibles, cash deployment and operating turnaround
MODEL NOTEJUST ADDED · AUG 12
A
AKAM • Technology
Akamai Technologies
DCF + operating model
MODEL FOCUSSecurity growth, delivery declines, cloud compute and cash generation
MODEL NOTEJUST ADDED · AUG 12
A
ALC • Healthcare
Alcon
DCF + operating model
MODEL FOCUSSurgical equipment, vision-care growth, innovation and operating leverage
MODEL NOTEJUST ADDED · AUG 12
A
ALLY • Financials
Ally Financial
DCF + operating model
MODEL FOCUSAuto-credit normalization, deposit funding, net interest margin and capital
MODEL NOTEJUST ADDED · AUG 12
A
AME • Industrials & Energy
AMETEK
DCF + operating model
MODEL FOCUSElectronic instruments, aerospace demand, acquisitions and operating margins
DEEP DIVEJUST ADDED · AUG 12
A
APH • Technology
Amphenol
Full valuation stack + scenario model
MODEL FOCUSAI interconnect demand, aerospace content, acquisitions and margin durability
MODEL NOTEJUST ADDED · AUG 12
A
AON • Financials
Aon
DCF + operating model
MODEL FOCUSRisk-solutions growth, NFP integration, margins and free-cash-flow conversion
DEEP DIVEJUST ADDED · AUG 12
A
ARES • Financials
Ares Management
Full valuation stack + scenario model
MODEL FOCUSPrivate-credit deployment, fundraising, fee margins and insurance capital
MODEL NOTEJUST ADDED · AUG 12
A
AJG • Financials
Arthur J. Gallagher
DCF + operating model
MODEL FOCUSOrganic brokerage growth, acquisitions, retention and margin expansion
DEEP DIVEJUST ADDED · AUG 12
A
AZN • Healthcare
AstraZeneca
Full valuation stack + scenario model
MODEL FOCUSOncology growth, rare disease, pipeline productivity and China exposure
MODEL NOTEJUST ADDED · AUG 12
T
TEAM • Technology
Atlassian
DCF + operating model
MODEL FOCUSCloud migrations, enterprise adoption, seat growth and free cash flow
MODEL NOTEJUST ADDED · AUG 12
A
ADP • Technology
Automatic Data Processing
DCF + operating model
MODEL FOCUSEmployment trends, retention, pays-per-control growth and client-funds yield
DEEP DIVEJUST ADDED · AUG 12
B
BIDU • International
Baidu
Full valuation stack + scenario model
MODEL FOCUSSearch advertising, AI cloud, foundation models and autonomous driving
MODEL NOTEJUST ADDED · AUG 12
B
BKR • Industrials & Energy
Baker Hughes
DCF + operating model
MODEL FOCUSLNG equipment, oilfield services, industrial technology and margins
MODEL NOTEJUST ADDED · AUG 12
B
BDX • Healthcare
Becton Dickinson
DCF + operating model
MODEL FOCUSMedical-product demand, connected care, separation execution and cash flow
DEEP DIVEJUST ADDED · AUG 12
B
BSY • Technology
Bentley Systems
Full valuation stack + scenario model
MODEL FOCUSInfrastructure software, recurring revenue, digital twins and margins
DEEP DIVEJUST ADDED · AUG 12
B
BHP • International
BHP Group
Full valuation stack + scenario model
MODEL FOCUSIron ore, copper growth, potash investment and capital distributions
DEEP DIVEJUST ADDED · AUG 12
B
BIIB • Healthcare
Biogen
Full valuation stack + scenario model
MODEL FOCUSAlzheimer's launch, legacy declines, pipeline renewal and cost savings
MODEL NOTEJUST ADDED · AUG 12
O
OWL • Financials
Blue Owl Capital
DCF + operating model
MODEL FOCUSPermanent capital, direct lending, GP solutions and fee earnings
MODEL NOTEJUST ADDED · AUG 12
B
BMY • Healthcare
Bristol Myers Squibb
DCF + operating model
MODEL FOCUSLoss-of-exclusivity exposure, new-product growth, pipeline and deleveraging
DEEP DIVEJUST ADDED · AUG 12
B
BRO • Financials
Brown & Brown
Full valuation stack + scenario model
MODEL FOCUSInsurance brokerage, organic growth, acquisitions and cash conversion
DEEP DIVEJUST ADDED · AUG 12
C
COF • Financials
Capital One Financial
Full valuation stack + scenario model
MODEL FOCUSCard growth, credit losses, funding costs and Discover integration
MODEL NOTEJUST ADDED · AUG 12
C
CAH • Healthcare
Cardinal Health
DCF + operating model
MODEL FOCUSPharmaceutical distribution, specialty growth, medical margins and cash returns
DEEP DIVEJUST ADDED · AUG 12
C
CARR • Industrials & Energy
Carrier Global
Full valuation stack + scenario model
MODEL FOCUSHVAC mix, data-center demand, portfolio simplification and deleveraging
MODEL NOTEJUST ADDED · AUG 12
C
CBOE • Financials
Cboe Global Markets
DCF + operating model
MODEL FOCUSOptions volume, proprietary products, market data and capital returns
MODEL NOTEJUST ADDED · AUG 12
C
CDW • Technology
CDW
DCF + operating model
MODEL FOCUSEnterprise IT demand, cloud and security mix, backlog and cash conversion
MODEL NOTEJUST ADDED · AUG 12
C
COR • Healthcare
Cencora
DCF + operating model
MODEL FOCUSSpecialty distribution, manufacturer services, working capital and buybacks
DEEP DIVEJUST ADDED · AUG 12
C
CHTR • Consumer
Charter Communications
Full valuation stack + scenario model
MODEL FOCUSBroadband subscribers, mobile economics, network investment and leverage
DEEP DIVEJUST ADDED · AUG 12
C
CB • Financials
Chubb
Full valuation stack + scenario model
MODEL FOCUSCommercial pricing, underwriting margins, reserve quality and investment income
DEEP DIVEJUST ADDED · AUG 12
N
NET • Technology
Cloudflare
Full valuation stack + scenario model
MODEL FOCUSDeveloper platform adoption, security expansion, AI inference and operating leverage
MODEL NOTEJUST ADDED · AUG 12
C
CTSH • Technology
Cognizant Technology Solutions
DCF + operating model
MODEL FOCUSConsulting demand, bookings conversion, AI services and margin execution
MODEL NOTEJUST ADDED · AUG 12
C
CL • Consumer
Colgate-Palmolive
DCF + operating model
MODEL FOCUSOrganic growth, pet nutrition, emerging markets and gross-margin expansion
MODEL NOTEJUST ADDED · AUG 12
C
CMCSA • Consumer
Comcast
DCF + operating model
MODEL FOCUSBroadband competition, wireless growth, theme parks and media separation
DEEP DIVEJUST ADDED · AUG 12
C
CPNG • International
Coupang
Full valuation stack + scenario model
MODEL FOCUSKorean commerce, fulfillment density, Farfetch integration and expansion
MODEL NOTEJUST ADDED · AUG 12
C
CSX • Industrials & Energy
CSX
DCF + operating model
MODEL FOCUSRail volume, pricing, network velocity and operating ratio
MODEL NOTEJUST ADDED · AUG 12
C
CMI • Industrials & Energy
Cummins
DCF + operating model
MODEL FOCUSEngine demand, emissions compliance, Accelera investment and cash returns
DEEP DIVEJUST ADDED · AUG 12
C
CVS • Healthcare
CVS Health
Full valuation stack + scenario model
MODEL FOCUSAetna margin recovery, pharmacy economics, Oak Street and leverage
MODEL NOTEJUST ADDED · AUG 12
D
DHI • Consumer
D.R. Horton
DCF + operating model
MODEL FOCUSAbsorption pace, affordability incentives, lot supply and rental exposure
MODEL NOTEJUST ADDED · AUG 12
D
DRI • Consumer
Darden Restaurants
DCF + operating model
MODEL FOCUSRestaurant traffic, pricing, labor productivity and brand portfolio growth
DEEP DIVEJUST ADDED · AUG 12
D
DDOG • Technology
Datadog
Full valuation stack + scenario model
MODEL FOCUSCloud workload growth, product consolidation, AI observability and margins
MODEL NOTEJUST ADDED · AUG 12
D
DAL • Industrials & Energy
Delta Air Lines
DCF + operating model
MODEL FOCUSPremium travel, unit revenue, fuel costs and balance-sheet repair
DEEP DIVEJUST ADDED · AUG 12
D
DXCM • Healthcare
DexCom
Full valuation stack + scenario model
MODEL FOCUSContinuous-glucose-monitor penetration, channel execution and margins
MODEL NOTEJUST ADDED · AUG 12
D
DOCU • Technology
DocuSign
DCF + operating model
MODEL FOCUSAgreement-cloud adoption, retention, AI products and cash margins
MODEL NOTEJUST ADDED · AUG 12
D
DG • Consumer
Dollar General
DCF + operating model
MODEL FOCUSTraffic recovery, shrink, labor investment and rural-store economics
MODEL NOTEJUST ADDED · AUG 12
D
DLTR • Consumer
Dollar Tree
DCF + operating model
MODEL FOCUSMulti-price rollout, store portfolio reset, traffic and margin recovery
MODEL NOTEJUST ADDED · AUG 12
D
DPZ • Consumer
Domino's Pizza
DCF + operating model
MODEL FOCUSSame-store sales, delivery aggregation, franchise returns and unit runway
MODEL NOTEJUST ADDED · AUG 12
E
EBAY • Consumer
eBay
DCF + operating model
MODEL FOCUSFocused-category growth, advertising, take rate and capital returns
MODEL NOTEJUST ADDED · AUG 12
E
EW • Healthcare
Edwards Lifesciences
DCF + operating model
MODEL FOCUSTAVR procedure growth, structural-heart innovation and operating leverage
DEEP DIVEJUST ADDED · AUG 12
E
ELV • Healthcare
Elevance Health
Full valuation stack + scenario model
MODEL FOCUSMedical-cost trends, membership mix, Carelon growth and capital returns
MODEL NOTEJUST ADDED · AUG 12
E
EMR • Industrials & Energy
Emerson Electric
DCF + operating model
MODEL FOCUSAutomation demand, software mix, AspenTech integration and margins
DEEP DIVEJUST ADDED · AUG 12
E
ENB • International
Enbridge
Full valuation stack + scenario model
MODEL FOCUSPipeline utilization, utility integration, project backlog and dividend coverage
DEEP DIVEJUST ADDED · AUG 12
E
EOG • Industrials & Energy
EOG Resources
Full valuation stack + scenario model
MODEL FOCUSPremium inventory, oil realizations, operating costs and cash distributions
MODEL NOTEJUST ADDED · AUG 12
E
ETSY • Consumer
Etsy
DCF + operating model
MODEL FOCUSMarketplace demand, buyer frequency, advertising and take-rate durability
MODEL NOTEJUST ADDED · AUG 12
E
EXPE • Consumer
Expedia Group
DCF + operating model
MODEL FOCUSLodging bookings, Vrbo recovery, loyalty economics and marketing efficiency
MODEL NOTEJUST ADDED · AUG 12
F
FICO • Financials
Fair Isaac
DCF + operating model
MODEL FOCUSMortgage-score pricing, platform growth, regulation and margin durability
MODEL NOTEJUST ADDED · AUG 12
F
FAST • Industrials & Energy
Fastenal
DCF + operating model
MODEL FOCUSOnsite locations, vending adoption, manufacturing demand and margins
MODEL NOTEJUST ADDED · AUG 12
F
FDX • Industrials & Energy
FedEx
DCF + operating model
MODEL FOCUSNetwork consolidation, package yields, freight cycle and DRIVE savings
DEEP DIVEJUST ADDED · AUG 12
R
RACE • Consumer
Ferrari
Full valuation stack + scenario model
MODEL FOCUSOrder-book visibility, product mix, personalization and brand scarcity
MODEL NOTEJUST ADDED · AUG 12
F
F • Consumer
Ford Motor
DCF + operating model
MODEL FOCUSTruck and commercial mix, warranty costs, EV losses and free cash flow
DEEP DIVEJUST ADDED · AUG 12
F
FCX • Industrials & Energy
Freeport-McMoRan
Full valuation stack + scenario model
MODEL FOCUSCopper prices, Indonesian operations, project pipeline and capital returns
MODEL NOTEJUST ADDED · AUG 12
G
GEHC • Healthcare
GE HealthCare Technologies
DCF + operating model
MODEL FOCUSImaging demand, pharmaceutical diagnostics, AI software and margins
DEEP DIVEJUST ADDED · AUG 12
G
GM • Consumer
General Motors
Full valuation stack + scenario model
MODEL FOCUSNorth American pricing, EV economics, Cruise optionality and capital returns
DEEP DIVEJUST ADDED · AUG 12
G
GRAB • International
Grab Holdings
Full valuation stack + scenario model
MODEL FOCUSMobility, delivery, fintech monetization and Southeast Asian scale
DEEP DIVEJUST ADDED · AUG 12
H
HCA • Healthcare
HCA Healthcare
Full valuation stack + scenario model
MODEL FOCUSAdmissions growth, payer mix, labor costs and capital returns
MODEL NOTEJUST ADDED · AUG 12
H
HDB • International
HDFC Bank
DCF + operating model
MODEL FOCUSDeposit growth, loan mix, asset quality and merger synergies
DEEP DIVEJUST ADDED · AUG 12
H
HUBS • Technology
HubSpot
Full valuation stack + scenario model
MODEL FOCUSCustomer-platform expansion, seat monetization, AI agents and partner economics
MODEL NOTEJUST ADDED · AUG 12
H
HUM • Healthcare
Humana
DCF + operating model
MODEL FOCUSMedicare Advantage utilization, Stars ratings, pricing and margin recovery
MODEL NOTEJUST ADDED · AUG 12
I
IBN • International
ICICI Bank
DCF + operating model
MODEL FOCUSLoan growth, net interest margins, credit costs and digital distribution
MODEL NOTEJUST ADDED · AUG 12
I
IDXX • Healthcare
IDEXX Laboratories
DCF + operating model
MODEL FOCUSCompanion-animal diagnostics, installed base, utilization and recurring revenue
MODEL NOTEJUST ADDED · AUG 12
I
ITW • Industrials & Energy
Illinois Tool Works
DCF + operating model
MODEL FOCUSEnterprise initiatives, organic demand, pricing and margin resilience
MODEL NOTEJUST ADDED · AUG 12
I
INFY • International
Infosys
DCF + operating model
MODEL FOCUSLarge-deal bookings, AI services, utilization and margin discipline
MODEL NOTEJUST ADDED · AUG 12
I
IR • Industrials & Energy
Ingersoll Rand
DCF + operating model
MODEL FOCUSMission-critical flow products, aftermarket growth, acquisitions and margins
MODEL NOTEJUST ADDED · AUG 12
P
PODD • Healthcare
Insulet
DCF + operating model
MODEL FOCUSOmnipod adoption, Type 2 expansion, manufacturing scale and gross margins
DEEP DIVEJUST ADDED · AUG 12
I
IQV • Healthcare
IQVIA Holdings
Full valuation stack + scenario model
MODEL FOCUSClinical backlog, biotech funding, technology analytics and leverage
DEEP DIVEJUST ADDED · AUG 12
J
JD • International
JD.com
Full valuation stack + scenario model
MODEL FOCUSChina retail demand, logistics economics, marketplace mix and capital returns
MODEL NOTEJUST ADDED · AUG 12
J
JCI • Industrials & Energy
Johnson Controls
DCF + operating model
MODEL FOCUSBuilding solutions backlog, service growth, margin execution and portfolio change
MODEL NOTEJUST ADDED · AUG 12
K
KDP • Consumer
Keurig Dr Pepper
DCF + operating model
MODEL FOCUSBeverage volume, coffee-system economics, pricing and cash conversion
MODEL NOTEJUST ADDED · AUG 12
K
KEYS • Technology
Keysight Technologies
DCF + operating model
MODEL FOCUSSemiconductor testing, communications R&D, aerospace demand and margins
DEEP DIVEJUST ADDED · AUG 12
K
KMI • Industrials & Energy
Kinder Morgan
Full valuation stack + scenario model
MODEL FOCUSNatural-gas transport, project backlog, data-center demand and leverage
DEEP DIVEJUST ADDED · AUG 12
K
KKR • Financials
KKR
Full valuation stack + scenario model
MODEL FOCUSFundraising, fee-related earnings, insurance spread income and realizations
DEEP DIVEJUST ADDED · AUG 12
L
LHX • Industrials & Energy
L3Harris Technologies
Full valuation stack + scenario model
MODEL FOCUSDefense electronics, backlog conversion, Aerojet integration and leverage
MODEL NOTEJUST ADDED · AUG 12
L
LEN • Consumer
Lennar
DCF + operating model
MODEL FOCUSHome deliveries, incentives, land-light strategy and cash returns
DEEP DIVEJUST ADDED · AUG 12
L
LYV • Consumer
Live Nation Entertainment
Full valuation stack + scenario model
MODEL FOCUSConcert attendance, venue expansion, ticketing economics and regulation
DEEP DIVEJUST ADDED · AUG 12
L
LPLA • Financials
LPL Financial
Full valuation stack + scenario model
MODEL FOCUSAdvisor recruiting, organic assets, cash sweep economics and integration
MODEL NOTEJUST ADDED · AUG 12
M
MANH • Technology
Manhattan Associates
DCF + operating model
MODEL FOCUSCloud backlog, supply-chain modernization, services capacity and margins
DEEP DIVEJUST ADDED · AUG 12
M
MPC • Industrials & Energy
Marathon Petroleum
Full valuation stack + scenario model
MODEL FOCUSRefining margins, utilization, MPLX cash flows and buybacks
MODEL NOTEJUST ADDED · AUG 12
M
MET • Financials
MetLife
DCF + operating model
MODEL FOCUSGroup benefits, spread margins, international growth and capital returns
MODEL NOTEJUST ADDED · AUG 12
M
MCHP • Technology
Microchip Technology
DCF + operating model
MODEL FOCUSInventory normalization, microcontroller demand, pricing and deleveraging
MODEL NOTEJUST ADDED · AUG 12
M
MUFG • International
Mitsubishi UFJ Financial Group
DCF + operating model
MODEL FOCUSJapanese rate normalization, lending spreads, fee growth and capital returns
DEEP DIVEJUST ADDED · AUG 12
M
MRNA • Healthcare
Moderna
Full valuation stack + scenario model
MODEL FOCUSRespiratory vaccine demand, pipeline readouts, cost reductions and liquidity
MODEL NOTEJUST ADDED · AUG 12
M
MPWR • Technology
Monolithic Power Systems
DCF + operating model
MODEL FOCUSAI power-management content, product breadth and margin durability
MODEL NOTEJUST ADDED · AUG 12
M
MNST • Consumer
Monster Beverage
DCF + operating model
MODEL FOCUSEnergy-drink share, international distribution, innovation and gross margins
MODEL NOTEJUST ADDED · AUG 12
M
MSI • Technology
Motorola Solutions
DCF + operating model
MODEL FOCUSPublic-safety communications, software recurring revenue and backlog conversion
DEEP DIVEJUST ADDED · AUG 12
M
MSCI • Financials
MSCI
Full valuation stack + scenario model
MODEL FOCUSIndex subscriptions, asset-based fees, analytics growth and retention
MODEL NOTEJUST ADDED · AUG 12
N
NDAQ • Financials
Nasdaq
DCF + operating model
MODEL FOCUSMarket technology, index revenue, financial-crime software and deleveraging
MODEL NOTEJUST ADDED · AUG 12
N
NTAP • Technology
NetApp
DCF + operating model
MODEL FOCUSAll-flash storage, cloud data services, AI workloads and capital returns
MODEL NOTEJUST ADDED · AUG 12
N
NTES • International
NetEase
DCF + operating model
MODEL FOCUSGame launches, player engagement, international expansion and cash returns
MODEL NOTEJUST ADDED · AUG 12
N
NSC • Industrials & Energy
Norfolk Southern
DCF + operating model
MODEL FOCUSService recovery, intermodal growth, safety investment and margins
MODEL NOTEJUST ADDED · AUG 12
N
NTRS • Financials
Northern Trust
DCF + operating model
MODEL FOCUSCustody flows, wealth management, net interest income and productivity
DEEP DIVEJUST ADDED · AUG 12
N
NVS • Healthcare
Novartis
Full valuation stack + scenario model
MODEL FOCUSInnovative-medicines growth, launch execution, pipeline and margin expansion
MODEL NOTEJUST ADDED · AUG 12
N
NVR • Consumer
NVR
DCF + operating model
MODEL FOCUSAsset-light homebuilding, settlement volume, margins and share repurchases
DEEP DIVEJUST ADDED · AUG 12
N
NXPI • Technology
NXP Semiconductors
Full valuation stack + scenario model
MODEL FOCUSAutomotive content, edge processing, industrial cycle and capital allocation
DEEP DIVEJUST ADDED · AUG 12
O
OXY • Industrials & Energy
Occidental Petroleum
Full valuation stack + scenario model
MODEL FOCUSOil production, CrownRock integration, debt reduction and low-carbon options
MODEL NOTEJUST ADDED · AUG 12
O
OKTA • Technology
Okta
DCF + operating model
MODEL FOCUSIdentity demand, customer retention, security execution and cash margins
MODEL NOTEJUST ADDED · AUG 12
O
ON • Technology
ON Semiconductor
DCF + operating model
MODEL FOCUSAutomotive silicon, industrial demand, silicon carbide and utilization
MODEL NOTEJUST ADDED · AUG 12
P
PCAR • Industrials & Energy
PACCAR
DCF + operating model
MODEL FOCUSTruck cycle, parts growth, pricing and financial-services returns
DEEP DIVEJUST ADDED · AUG 12
P
PH • Industrials & Energy
Parker-Hannifin
Full valuation stack + scenario model
MODEL FOCUSAerospace systems, industrial distribution, Meggitt synergies and cash flow
DEEP DIVEJUST ADDED · AUG 12
P
PNC • Financials
PNC Financial Services
Full valuation stack + scenario model
MODEL FOCUSLoan growth, deposit franchise, net interest margin and capital deployment
MODEL NOTEJUST ADDED · AUG 12
P
PRU • Financials
Prudential Financial
DCF + operating model
MODEL FOCUSRetirement flows, spread income, international earnings and capital deployment
MODEL NOTEJUST ADDED · AUG 12
P
PHM • Consumer
PulteGroup
DCF + operating model
MODEL FOCUSOrder pace, affordability incentives, land strategy and capital returns
MODEL NOTEJUST ADDED · AUG 12
R
RJF • Financials
Raymond James Financial
DCF + operating model
MODEL FOCUSAdvisor growth, client cash, capital markets and credit quality
MODEL NOTEJUST ADDED · AUG 12
R
RSG • Industrials & Energy
Republic Services
DCF + operating model
MODEL FOCUSWaste pricing, volume, environmental solutions and free cash flow
MODEL NOTEJUST ADDED · AUG 12
R
RMD • Healthcare
ResMed
DCF + operating model
MODEL FOCUSSleep-apnea devices, GLP-1 implications, masks and recurring software
DEEP DIVEJUST ADDED · AUG 12
R
RIO • International
Rio Tinto
Full valuation stack + scenario model
MODEL FOCUSIron ore, copper growth, project execution and shareholder distributions
DEEP DIVEJUST ADDED · AUG 12
R
RIVN • Consumer
Rivian Automotive
Full valuation stack + scenario model
MODEL FOCUSR2 launch, manufacturing efficiency, liquidity and gross-profit inflection
MODEL NOTEJUST ADDED · AUG 12
R
ROK • Industrials & Energy
Rockwell Automation
DCF + operating model
MODEL FOCUSFactory automation, order recovery, lifecycle services and margin normalization
MODEL NOTEJUST ADDED · AUG 12
R
ROST • Consumer
Ross Stores
DCF + operating model
MODEL FOCUSOff-price traffic, merchandise availability, store growth and inventory turns
DEEP DIVEJUST ADDED · AUG 12
I
IOT • Technology
Samsara
Full valuation stack + scenario model
MODEL FOCUSConnected-operations adoption, large customers, AI safety and free cash flow
DEEP DIVEJUST ADDED · AUG 12
S
SNY • Healthcare
Sanofi
Full valuation stack + scenario model
MODEL FOCUSDupixent growth, vaccine performance, pipeline launches and margin investment
MODEL NOTEJUST ADDED · AUG 12
S
STX • Technology
Seagate Technology
DCF + operating model
MODEL FOCUSNearline storage demand, HAMR transition, pricing and cycle margins
DEEP DIVEJUST ADDED · AUG 12
S
SOFI • Financials
SoFi Technologies
Full valuation stack + scenario model
MODEL FOCUSMember growth, lending economics, financial services and technology platform
MODEL NOTEJUST ADDED · AUG 12
S
STT • Financials
State Street
DCF + operating model
MODEL FOCUSServicing fees, net interest income, markets revenue and capital returns
MODEL NOTEJUST ADDED · AUG 12
S
SMFG • International
Sumitomo Mitsui Financial Group
DCF + operating model
MODEL FOCUSDomestic spreads, overseas lending, asset quality and shareholder returns
DEEP DIVEJUST ADDED · AUG 12
S
SMCI • Technology
Super Micro Computer
Full valuation stack + scenario model
MODEL FOCUSAI server demand, liquid cooling, supply execution and working capital
DEEP DIVEJUST ADDED · AUG 12
T
TMUS • Consumer
T-Mobile US
Full valuation stack + scenario model
MODEL FOCUSPostpaid growth, network advantage, fiber expansion and capital returns
MODEL NOTEJUST ADDED · AUG 12
T
TROW • Financials
T. Rowe Price
DCF + operating model
MODEL FOCUSAssets under management, fee rates, flows, expense control and capital returns
DEEP DIVEJUST ADDED · AUG 12
T
TTWO • Consumer
Take-Two Interactive
Full valuation stack + scenario model
MODEL FOCUSGrand Theft Auto release cadence, recurrent spending and pipeline returns
MODEL NOTEJUST ADDED · AUG 12
T
TER • Technology
Teradyne
DCF + operating model
MODEL FOCUSSemiconductor test recovery, AI complexity, robotics and utilization
DEEP DIVEJUST ADDED · AUG 12
T
TTD • Technology
The Trade Desk
Full valuation stack + scenario model
MODEL FOCUSConnected-TV growth, Kokai adoption, take rates and open-internet share
DEEP DIVEJUST ADDED · AUG 12
T
TT • Industrials & Energy
Trane Technologies
Full valuation stack + scenario model
MODEL FOCUSCommercial HVAC demand, data-center cooling, backlog and margins
MODEL NOTEJUST ADDED · AUG 12
T
TRV • Financials
Travelers
DCF + operating model
MODEL FOCUSRenewal pricing, catastrophe losses, reserves and capital distributions
DEEP DIVEJUST ADDED · AUG 12
T
TCOM • International
Trip.com Group
Full valuation stack + scenario model
MODEL FOCUSOutbound travel, domestic bookings, international platforms and margins
MODEL NOTEJUST ADDED · AUG 12
T
TFC • Financials
Truist Financial
DCF + operating model
MODEL FOCUSCore deposit trends, expense reset, credit costs and capital flexibility
DEEP DIVEJUST ADDED · AUG 12
T
TWLO • Technology
Twilio
Full valuation stack + scenario model
MODEL FOCUSCommunications growth, Segment execution, messaging economics and buybacks
MODEL NOTEJUST ADDED · AUG 12
U
USB • Financials
U.S. Bancorp
DCF + operating model
MODEL FOCUSDeposit costs, payments revenue, credit quality and capital rebuilding
MODEL NOTEJUST ADDED · AUG 12
P
PATH • Technology
UiPath
DCF + operating model
MODEL FOCUSAutomation demand, agentic AI, retention and operating discipline
DEEP DIVEJUST ADDED · AUG 12
U
UAL • Industrials & Energy
United Airlines Holdings
Full valuation stack + scenario model
MODEL FOCUSInternational demand, capacity discipline, fleet investment and margins
DEEP DIVEJUST ADDED · AUG 12
U
URI • Industrials & Energy
United Rentals
Full valuation stack + scenario model
MODEL FOCUSFleet utilization, rental rates, specialty penetration and leverage
MODEL NOTEJUST ADDED · AUG 12
U
UPS • Industrials & Energy
UPS
DCF + operating model
MODEL FOCUSDomestic volume, revenue quality, labor costs and network productivity
DEEP DIVEJUST ADDED · AUG 12
V
VEEV • Healthcare
Veeva Systems
Full valuation stack + scenario model
MODEL FOCUSLife-sciences cloud, Vault migrations, data products and margins
MODEL NOTEJUST ADDED · AUG 12
V
VZ • Consumer
Verizon Communications
DCF + operating model
MODEL FOCUSWireless service revenue, churn, broadband growth and free cash flow
MODEL NOTEJUST ADDED · AUG 12
G
GWW • Industrials & Energy
W.W. Grainger
DCF + operating model
MODEL FOCUSHigh-touch distribution, digital scale, pricing and operating leverage
DEEP DIVEJUST ADDED · AUG 12
W
WBD • Consumer
Warner Bros. Discovery
Full valuation stack + scenario model
MODEL FOCUSStreaming economics, studio slate, networks decline and debt reduction
DEEP DIVEJUST ADDED · AUG 12
W
WM • Industrials & Energy
Waste Management
Full valuation stack + scenario model
MODEL FOCUSPricing, collection volumes, recycling economics and Stericycle integration
MODEL NOTEJUST ADDED · AUG 12
W
WAT • Healthcare
Waters
DCF + operating model
MODEL FOCUSLiquid chromatography, mass spectrometry, instrument recovery and margins
MODEL NOTEJUST ADDED · AUG 12
W
WDC • Technology
Western Digital
DCF + operating model
MODEL FOCUSHard-drive demand, cloud concentration, product mix and cash conversion
DEEP DIVEJUST ADDED · AUG 12
W
WMB • Industrials & Energy
Williams Companies
Full valuation stack + scenario model
MODEL FOCUSNatural-gas volumes, pipeline projects, data-center demand and leverage
DEEP DIVEJUST ADDED · AUG 12
W
WDAY • Technology
Workday
Full valuation stack + scenario model
MODEL FOCUSSubscription growth, AI monetization, international expansion and margins
MODEL NOTEJUST ADDED · AUG 12
Y
YUM • Consumer
Yum Brands
DCF + operating model
MODEL FOCUSUnit growth, franchise economics, digital sales and international demand
MODEL NOTEJUST ADDED · AUG 12
Z
ZS • Technology
Zscaler
DCF + operating model
MODEL FOCUSZero-trust consolidation, large deals, platform attach and billings growth
MODEL NOTENEW · AUG 2026
A
ABT • Healthcare
Abbott Laboratories
DCF + operating model
MODEL FOCUSMedical-device growth, diagnostics normalization and margin mix
MODEL NOTENEW · AUG 2026
A
ACN • Technology
Accenture
DCF + operating model
MODEL FOCUSGenerative-AI bookings, consulting demand and utilization recovery
DEEP DIVENEW · AUG 2026
A
ALNY • Healthcare
Alnylam Pharmaceuticals
Full valuation stack + scenario model
MODEL FOCUSRNAi franchise growth, pipeline optionality and commercial investment
DEEP DIVENEW · AUG 2026
A
APO • Financials
Apollo Global Management
Full valuation stack + scenario model
MODEL FOCUSOrigination, retirement services, spread earnings and fundraising
DEEP DIVENEW · AUG 2026
A
APP • Technology
AppLovin
Full valuation stack + scenario model
MODEL FOCUSAdvertising engine productivity, commerce expansion and cash conversion
MODEL NOTENEW · AUG 2026
A
ANET • Technology
Arista Networks
DCF + operating model
MODEL FOCUSAI networking, cloud concentration, campus expansion and margin durability
DEEP DIVENEW · AUG 2026
A
ARM • International
ARM Holdings
Full valuation stack + scenario model
MODEL FOCUSCompute architecture share, royalty rates, data-center adoption and AI licensing
MODEL NOTENEW · AUG 2026
A
ADSK • Technology
Autodesk
DCF + operating model
MODEL FOCUSDesign software durability, go-to-market transition and margin expansion
DEEP DIVENEW · AUG 2026
B
BX • Financials
Blackstone
Full valuation stack + scenario model
MODEL FOCUSFundraising, fee-related earnings, realizations and insurance capital
MODEL NOTENEW · AUG 2026
C
CDNS • Technology
Cadence Design Systems
DCF + operating model
MODEL FOCUSAI-driven chip complexity, verification demand and recurring backlog
DEEP DIVENEW · AUG 2026
L
LNG • Industrials & Energy
Cheniere Energy
Full valuation stack + scenario model
MODEL FOCUSLNG volumes, contract economics, expansion projects and capital returns
MODEL NOTENEW · AUG 2026
C
CI • Healthcare
Cigna Group
DCF + operating model
MODEL FOCUSEvernorth growth, medical-cost trends, pharmacy economics and buybacks
MODEL NOTENEW · AUG 2026
C
CSCO • Technology
Cisco Systems
DCF + operating model
MODEL FOCUSNetworking recovery, Splunk integration, security and recurring revenue
MODEL NOTENEW · AUG 2026
C
CME • Financials
CME Group
DCF + operating model
MODEL FOCUSDerivatives volume, rate volatility, data revenue and capital returns
DEEP DIVENEW · AUG 2026
C
CEG • Industrials & Energy
Constellation Energy
Full valuation stack + scenario model
MODEL FOCUSNuclear output, power pricing, data-center contracts and capital allocation
DEEP DIVENEW · AUG 2026
C
CRWV • Technology
CoreWeave
Full valuation stack + scenario model
MODEL FOCUSAI cloud demand, contracted backlog, GPU supply and financing intensity
MODEL NOTENEW · AUG 2026
C
CRH • International
CRH
DCF + operating model
MODEL FOCUSNorth American infrastructure demand, pricing, acquisitions and cash conversion
MODEL NOTENEW · AUG 2026
D
DHR • Healthcare
Danaher
DCF + operating model
MODEL FOCUSBioprocessing recovery, recurring consumables and margin normalization
DEEP DIVENEW · AUG 2026
D
DELL • Technology
Dell Technologies
Full valuation stack + scenario model
MODEL FOCUSAI server demand, infrastructure margins and working-capital conversion
DEEP DIVENEW · AUG 2026
D
DASH • Consumer
DoorDash
Full valuation stack + scenario model
MODEL FOCUSMarketplace order growth, international scale and advertising economics
MODEL NOTENEW · AUG 2026
F
FTNT • Technology
Fortinet
DCF + operating model
MODEL FOCUSSecure networking, billings recovery and appliance refresh cycles
MODEL NOTENEW · AUG 2026
G
GD • Industrials & Energy
General Dynamics
DCF + operating model
MODEL FOCUSAerospace deliveries, defense backlog, shipbuilding and margins
MODEL NOTENEW · AUG 2026
H
HLT • Consumer
Hilton Worldwide
DCF + operating model
MODEL FOCUSRoom pipeline, fee growth, owner economics and buybacks
MODEL NOTENEW · AUG 2026
H
HON • Industrials & Energy
Honeywell International
DCF + operating model
MODEL FOCUSPortfolio separation, aerospace growth, automation and capital allocation
MODEL NOTENEW · AUG 2026
H
HWM • Industrials & Energy
Howmet Aerospace
DCF + operating model
MODEL FOCUSEngine content, commercial build rates, pricing and incremental margins
DEEP DIVENEW · AUG 2026
I
IBM • Technology
IBM
Full valuation stack + scenario model
MODEL FOCUSHybrid cloud, software mix, consulting execution and free cash flow
MODEL NOTENEW · AUG 2026
I
IBKR • Financials
Interactive Brokers
DCF + operating model
MODEL FOCUSAccount growth, client balances, trading activity and operating leverage
MODEL NOTENEW · AUG 2026
I
ICE • Financials
Intercontinental Exchange
DCF + operating model
MODEL FOCUSExchange volumes, mortgage technology, data services and leverage
MODEL NOTENEW · AUG 2026
M
MAR • Consumer
Marriott International
DCF + operating model
MODEL FOCUSNet unit growth, RevPAR, fee economics and capital returns
DEEP DIVENEW · AUG 2026
M
MRVL • Technology
Marvell Technology
Full valuation stack + scenario model
MODEL FOCUSCustom AI silicon, optical connectivity and data-center mix
MODEL NOTENEW · AUG 2026
M
MCK • Healthcare
McKesson
DCF + operating model
MODEL FOCUSPharmaceutical distribution, specialty growth and capital efficiency
MODEL NOTENEW · AUG 2026
M
MCO • Financials
Moody's
DCF + operating model
MODEL FOCUSDebt issuance, ratings pricing, analytics subscriptions and margins
MODEL NOTENEW · AUG 2026
N
NOC • Industrials & Energy
Northrop Grumman
DCF + operating model
MODEL FOCUSDefense backlog, B-21 execution, space systems and cash conversion
MODEL NOTENEW · AUG 2026
N
NRG • Industrials & Energy
NRG Energy
DCF + operating model
MODEL FOCUSPower-market exposure, retail margins, generation fleet and buybacks
DEEP DIVENEW · AUG 2026
N
NU • International
Nu Holdings
Full valuation stack + scenario model
MODEL FOCUSCustomer growth, monetization, credit quality and Latin American expansion
MODEL NOTENEW · AUG 2026
O
ORLY • Consumer
O'Reilly Automotive
DCF + operating model
MODEL FOCUSComparable sales, professional penetration and inventory productivity
MODEL NOTENEW · AUG 2026
P
PGR • Financials
Progressive
DCF + operating model
MODEL FOCUSPolicy growth, loss ratios, pricing adequacy and underwriting returns
MODEL NOTENEW · AUG 2026
P
PWR • Industrials & Energy
Quanta Services
DCF + operating model
MODEL FOCUSGrid investment, backlog conversion, labor capacity and cash flow
DEEP DIVENEW · AUG 2026
R
RDDT • Consumer
Reddit
Full valuation stack + scenario model
MODEL FOCUSUser growth, ad monetization, data licensing and platform margins
DEEP DIVENEW · AUG 2026
H
HOOD • Financials
Robinhood Markets
Full valuation stack + scenario model
MODEL FOCUSTrading activity, net deposits, interest revenue and product expansion
MODEL NOTENEW · AUG 2026
R
RBLX • Consumer
Roblox
DCF + operating model
MODEL FOCUSBookings, engagement, advertising and creator-economy economics
DEEP DIVENEW · AUG 2026
S
SHEL • International
Shell
Full valuation stack + scenario model
MODEL FOCUSLNG portfolio, upstream cash flow, chemicals and capital returns
DEEP DIVENEW · AUG 2026
S
SPOT • Consumer
Spotify Technology
Full valuation stack + scenario model
MODEL FOCUSSubscriber growth, pricing, marketplace economics and margin structure
MODEL NOTENEW · AUG 2026
S
SYK • Healthcare
Stryker
DCF + operating model
MODEL FOCUSProcedure growth, robotics adoption, product mix and operating leverage
MODEL NOTENEW · AUG 2026
S
SNPS • Technology
Synopsys
DCF + operating model
MODEL FOCUSEDA demand, Ansys integration, IP growth and recurring revenue
MODEL NOTENEW · AUG 2026
T
TJX • Consumer
TJX Companies
DCF + operating model
MODEL FOCUSOff-price traffic, buying environment, inventory turns and store runway
MODEL NOTENEW · AUG 2026
T
TTE • International
TotalEnergies
DCF + operating model
MODEL FOCUSIntegrated LNG, upstream returns, power growth and shareholder distributions
DEEP DIVENEW · AUG 2026
T
TDG • Industrials & Energy
TransDigm Group
Full valuation stack + scenario model
MODEL FOCUSAftermarket pricing, acquisition returns, leverage and cash generation
DEEP DIVENEW · AUG 2026
V
VRT • Industrials & Energy
Vertiv
Full valuation stack + scenario model
MODEL FOCUSData-center power and cooling demand, backlog and margin scaling
MODEL NOTENEW · AUG 2026
Z
ZTS • Healthcare
Zoetis
DCF + operating model
MODEL FOCUSCompanion-animal demand, parasiticides, pricing and pipeline durability
MODEL NOTEJul 2026
A
ABBV • Healthcare
AbbVie
DCF + operating model
MODEL FOCUSImmunology transition, aesthetics and pipeline
MODEL NOTEJul 2026
A
ADBE • Technology
Adobe
DCF + operating model
MODEL FOCUSCreative Cloud retention, generative AI and monetization
MODEL NOTEJul 2026
A
AFRM • Financials
Affirm
DCF + operating model
MODEL FOCUSGMV, funding costs and credit performance
MODEL NOTEJul 2026
A
ABNB • Consumer
Airbnb
DCF + operating model
MODEL FOCUSNights, supply growth, take rate and capital returns
DEEP DIVEJul 2026
B
BABA • International
Alibaba
Full valuation stack + scenario model
MODEL FOCUSChina commerce, cloud recovery and capital returns
DEEP DIVEJul 2026
G
GOOGL • Technology
Alphabet
Full valuation stack + scenario model
MODEL FOCUSSearch durability, Cloud margins and AI monetization
DEEP DIVEJul 2026
A
AMZN • Technology
Amazon
Full valuation stack + scenario model
MODEL FOCUSAWS, retail efficiency and advertising economics
CATALYST BRIEFJul 2026
A
AMD • Technology
AMD
Catalyst map + valuation snapshot
MODEL FOCUSData-center roadmap, accelerator adoption and share shifts
MODEL NOTEJul 2026
A
AXP • Financials
American Express
DCF + operating model
MODEL FOCUSPremium spend, card acquisition and credit quality
MODEL NOTEJul 2026
A
AMGN • Healthcare
Amgen
DCF + operating model
MODEL FOCUSRare disease portfolio, obesity pipeline and leverage
CATALYST BRIEFJul 2026
A
ADI • Technology
Analog Devices
Catalyst map + valuation snapshot
MODEL FOCUSIndustrial recovery, inventory normalization and margins
CATALYST BRIEFJul 2026
A
AAPL • Technology
Apple
Catalyst map + valuation snapshot
MODEL FOCUSServices mix, installed base and capital returns
MODEL NOTEJul 2026
A
AMAT • Technology
Applied Materials
DCF + operating model
MODEL FOCUSWafer-fab equipment demand and advanced packaging
DEEP DIVEJul 2026
A
ASML • International
ASML
Full valuation stack + scenario model
MODEL FOCUSEUV demand, High-NA adoption and delivery cadence
MODEL NOTEJul 2026
B
BAC • Financials
Bank of America
DCF + operating model
MODEL FOCUSDeposit costs, securities repricing and credit
MODEL NOTEJul 2026
B
BLK • Financials
BlackRock
DCF + operating model
MODEL FOCUSNet flows, fee rate, private markets and Aladdin
DEEP DIVEJul 2026
B
BA • Industrials & Energy
Boeing
Full valuation stack + scenario model
MODEL FOCUSProduction recovery, certification and cash requirements
MODEL NOTEJul 2026
B
BKNG • Consumer
Booking Holdings
DCF + operating model
MODEL FOCUSRoom nights, direct traffic and alternative accommodations
MODEL NOTEJul 2026
B
BSX • Healthcare
Boston Scientific
DCF + operating model
MODEL FOCUSElectrophysiology, structural heart and operating leverage
MODEL NOTEJul 2026
A
AVGO • Technology
Broadcom
DCF + operating model
MODEL FOCUSAI semiconductors, infrastructure software and cash conversion
MODEL NOTEJul 2026
C
CAT • Industrials & Energy
Caterpillar
DCF + operating model
MODEL FOCUSDealer inventories, backlog and cash conversion
CATALYST BRIEFJul 2026
C
CAVA • Consumer
Cava
Catalyst map + valuation snapshot
MODEL FOCUSNew-unit productivity, restaurant margins and valuation
MODEL NOTEJul 2026
S
SCHW • Financials
Charles Schwab
DCF + operating model
MODEL FOCUSCash sorting, net interest margin and client assets
CATALYST BRIEFJul 2026
C
CVX • Industrials & Energy
Chevron
Catalyst map + valuation snapshot
MODEL FOCUSPortfolio depth, project execution and shareholder returns
MODEL NOTEJul 2026
C
CMG • Consumer
Chipotle
DCF + operating model
MODEL FOCUSRestaurant growth, throughput and store-level margins
DEEP DIVEJul 2026
C
C • Financials
Citigroup
Full valuation stack + scenario model
MODEL FOCUSSimplification, returns, expenses and capital
CATALYST BRIEFJul 2026
K
KO • Consumer
Coca-Cola
Catalyst map + valuation snapshot
MODEL FOCUSOrganic growth, concentrate economics and currency
CATALYST BRIEFJul 2026
C
COIN • Financials
Coinbase
Catalyst map + valuation snapshot
MODEL FOCUSTrading activity, custody and subscription revenue
MODEL NOTEJul 2026
C
COP • Industrials & Energy
ConocoPhillips
DCF + operating model
MODEL FOCUSInventory depth, cost of supply and buybacks
MODEL NOTEJul 2026
C
COST • Consumer
Costco
DCF + operating model
MODEL FOCUSTraffic, membership economics and warehouse runway
MODEL NOTEJul 2026
C
CRWD • Technology
CrowdStrike
DCF + operating model
MODEL FOCUSEndpoint consolidation, module adoption and cash economics
MODEL NOTEJul 2026
D
DE • Industrials & Energy
Deere
DCF + operating model
MODEL FOCUSAgricultural cycle, precision technology and inventories
MODEL NOTEJul 2026
E
ETN • Industrials & Energy
Eaton
DCF + operating model
MODEL FOCUSElectrical backlog, data centers and margin expansion
DEEP DIVEJul 2026
L
LLY • Healthcare
Eli Lilly
Full valuation stack + scenario model
MODEL FOCUSIncretin franchise, manufacturing capacity and pipeline
DEEP DIVEJul 2026
X
XOM • Industrials & Energy
Exxon Mobil
Full valuation stack + scenario model
MODEL FOCUSUpstream portfolio, Guyana and capital returns
MODEL NOTEJul 2026
G
GE • Industrials & Energy
GE Aerospace
DCF + operating model
MODEL FOCUSEngine deliveries, aftermarket mix and margins
MODEL NOTEJul 2026
G
GEV • Industrials & Energy
GE Vernova
DCF + operating model
MODEL FOCUSGas power, electrification backlog and margins
CATALYST BRIEFJul 2026
G
GILD • Healthcare
Gilead Sciences
Catalyst map + valuation snapshot
MODEL FOCUSHIV durability, oncology execution and capital returns
CATALYST BRIEFJul 2026
G
GS • Financials
Goldman Sachs
Catalyst map + valuation snapshot
MODEL FOCUSInvestment banking, trading and asset-management mix
MODEL NOTEJul 2026
H
HD • Consumer
Home Depot
DCF + operating model
MODEL FOCUSHome-improvement cycle, Pro demand and store productivity
DEEP DIVEJul 2026
I
INTC • Technology
Intel
Full valuation stack + scenario model
MODEL FOCUSFoundry execution, process roadmap and cash requirements
MODEL NOTEJul 2026
I
INTU • Technology
Intuit
DCF + operating model
MODEL FOCUSSmall-business ecosystem, assisted tax and AI efficiency
MODEL NOTEJul 2026
I
ISRG • Healthcare
Intuitive Surgical
DCF + operating model
MODEL FOCUSProcedure growth, installed base and recurring revenue
DEEP DIVEJul 2026
J
JNJ • Healthcare
Johnson & Johnson
Full valuation stack + scenario model
MODEL FOCUSInnovative medicine, MedTech and litigation scenarios
DEEP DIVEJul 2026
J
JPM • Financials
JPMorgan Chase
Full valuation stack + scenario model
MODEL FOCUSNet interest income, credit and capital returns
CATALYST BRIEFJul 2026
K
KLAC • Technology
KLA
Catalyst map + valuation snapshot
MODEL FOCUSProcess-control intensity, services and capital returns
MODEL NOTEJul 2026
L
LRCX • Technology
Lam Research
DCF + operating model
MODEL FOCUSMemory recovery, etch intensity and installed-base revenue
MODEL NOTEJul 2026
L
LMT • Industrials & Energy
Lockheed Martin
DCF + operating model
MODEL FOCUSBacklog, F-35 economics and capital returns
CATALYST BRIEFJul 2026
L
LOW • Consumer
Lowe's
Catalyst map + valuation snapshot
MODEL FOCUSDIY demand, Pro penetration and margin durability
CATALYST BRIEFJul 2026
L
LULU • Consumer
lululemon
Catalyst map + valuation snapshot
MODEL FOCUSUS product reset, international growth and inventory
MODEL NOTEJul 2026
M
MA • Financials
Mastercard
DCF + operating model
MODEL FOCUSCross-border growth, services and operating leverage
MODEL NOTEJul 2026
M
MCD • Consumer
McDonald's
DCF + operating model
MODEL FOCUSTraffic, franchise economics and unit returns
MODEL NOTEJul 2026
M
MDT • Healthcare
Medtronic
DCF + operating model
MODEL FOCUSProcedure recovery, product cycle and margins
DEEP DIVEJul 2026
M
MELI • International
MercadoLibre
Full valuation stack + scenario model
MODEL FOCUSCommerce, logistics, fintech and credit economics
MODEL NOTEJul 2026
M
MRK • Healthcare
Merck
DCF + operating model
MODEL FOCUSKeytruda durability, business development and pipeline
MODEL NOTEJul 2026
M
META • Technology
Meta Platforms
DCF + operating model
MODEL FOCUSAdvertising yield, AI investment and capital returns
MODEL NOTEJul 2026
M
MU • Technology
Micron Technology
DCF + operating model
MODEL FOCUSMemory pricing, HBM mix and cycle normalization
DEEP DIVEJul 2026
M
MSFT • Technology
Microsoft
Full valuation stack + scenario model
MODEL FOCUSAzure, AI monetization and operating leverage
MODEL NOTEJul 2026
M
MS • Financials
Morgan Stanley
DCF + operating model
MODEL FOCUSWealth-management flows, margins and trading
MODEL NOTEJul 2026
N
NFLX • Consumer
Netflix
DCF + operating model
MODEL FOCUSEngagement, advertising, pricing and content returns
MODEL NOTEJul 2026
N
NEE • Industrials & Energy
NextEra Energy
DCF + operating model
MODEL FOCUSUtility rate base, renewables backlog and financing
MODEL NOTEJul 2026
N
NKE • Consumer
Nike
DCF + operating model
MODEL FOCUSBrand reset, innovation cadence and wholesale recovery
MODEL NOTEJul 2026
N
NVO • Healthcare
Novo Nordisk
DCF + operating model
MODEL FOCUSObesity portfolio, capacity and competitive positioning
DEEP DIVEJul 2026
N
NVDA • Technology
NVIDIA
Full valuation stack + scenario model
MODEL FOCUSData-center demand, accelerated computing and margin sensitivity
MODEL NOTEJul 2026
O
ORCL • Technology
Oracle
DCF + operating model
MODEL FOCUSCloud backlog, database transition and capital intensity
CATALYST BRIEFJul 2026
P
PLTR • Technology
Palantir
Catalyst map + valuation snapshot
MODEL FOCUSCommercial adoption, government mix and valuation debate
MODEL NOTEJul 2026
P
PANW • Technology
Palo Alto Networks
DCF + operating model
MODEL FOCUSPlatformization, remaining performance obligations and margins
MODEL NOTEJul 2026
P
PYPL • Financials
PayPal
DCF + operating model
MODEL FOCUSBranded checkout, transaction margins and Venmo
MODEL NOTEJul 2026
P
PDD • International
PDD Holdings
DCF + operating model
MODEL FOCUSDomestic marketplace, Temu economics and reinvestment
MODEL NOTEJul 2026
P
PEP • Consumer
PepsiCo
DCF + operating model
MODEL FOCUSVolume recovery, productivity and portfolio mix
MODEL NOTEJul 2026
P
PFE • Healthcare
Pfizer
DCF + operating model
MODEL FOCUSPost-pandemic reset, Seagen integration and pipeline
MODEL NOTEJul 2026
P
PM • Consumer
Philip Morris
DCF + operating model
MODEL FOCUSSmoke-free transition, IQOS adoption and cash returns
MODEL NOTEJul 2026
Q
QCOM • Technology
Qualcomm
DCF + operating model
MODEL FOCUSHandset cycle, edge AI and automotive diversification
MODEL NOTEJul 2026
R
REGN • Healthcare
Regeneron
DCF + operating model
MODEL FOCUSEylea transition, Dupixent economics and pipeline
MODEL NOTEJul 2026
R
RTX • Industrials & Energy
RTX
DCF + operating model
MODEL FOCUSBacklog, commercial aftermarket and cash flow
MODEL NOTEJul 2026
S
SPGI • Financials
S&P Global
DCF + operating model
MODEL FOCUSRatings issuance, indices and recurring data revenue
MODEL NOTEJul 2026
C
CRM • Technology
Salesforce
DCF + operating model
MODEL FOCUSPlatform growth, margins, buybacks and AI attach
MODEL NOTEJul 2026
S
SAP • International
SAP
DCF + operating model
MODEL FOCUSCloud backlog, migration economics and margins
MODEL NOTEJul 2026
S
SE • International
Sea
DCF + operating model
MODEL FOCUSShopee growth, fintech monetization and profitability
CATALYST BRIEFJul 2026
N
NOW • Technology
ServiceNow
Catalyst map + valuation snapshot
MODEL FOCUSWorkflow platform growth, large deals and multiple framing
MODEL NOTEJul 2026
S
SHOP • International
Shopify
DCF + operating model
MODEL FOCUSMerchant solutions, payments and margin framework
CATALYST BRIEFJul 2026
S
SLB • Industrials & Energy
SLB
Catalyst map + valuation snapshot
MODEL FOCUSInternational upstream spend, digital and margins
CATALYST BRIEFJul 2026
S
SNOW • Technology
Snowflake
Catalyst map + valuation snapshot
MODEL FOCUSConsumption growth, product expansion and margin trajectory
DEEP DIVEJul 2026
S
SONY • International
Sony Group
Full valuation stack + scenario model
MODEL FOCUSGaming, music, pictures and image sensors
CATALYST BRIEFJul 2026
S
SBUX • Consumer
Starbucks
Catalyst map + valuation snapshot
MODEL FOCUSUS store throughput, loyalty and China normalization
DEEP DIVEJul 2026
T
TSM • International
Taiwan Semiconductor
Full valuation stack + scenario model
MODEL FOCUSLeading-edge nodes, pricing, utilization and capex
CATALYST BRIEFJul 2026
T
TGT • Consumer
Target
Catalyst map + valuation snapshot
MODEL FOCUSTraffic recovery, discretionary mix and shrink
DEEP DIVEJul 2026
T
TSLA • Consumer
Tesla
Full valuation stack + scenario model
MODEL FOCUSAutomotive margins, energy storage and autonomy scenarios
MODEL NOTEJul 2026
T
TXN • Technology
Texas Instruments
DCF + operating model
MODEL FOCUSAnalog cycle, internal capacity and free-cash-flow recovery
CATALYST BRIEFJul 2026
T
TMO • Healthcare
Thermo Fisher
Catalyst map + valuation snapshot
MODEL FOCUSBioprocessing demand, instrument recovery and margins
MODEL NOTEJul 2026
T
TM • International
Toyota Motor
DCF + operating model
MODEL FOCUSHybrid leadership, battery investment and capital efficiency
MODEL NOTEJul 2026
U
UBER • Consumer
Uber
DCF + operating model
MODEL FOCUSMobility, delivery, advertising and free cash flow
MODEL NOTEJul 2026
U
UNP • Industrials & Energy
Union Pacific
DCF + operating model
MODEL FOCUSVolumes, service, pricing and network productivity
DEEP DIVEJul 2026
U
UNH • Healthcare
UnitedHealth
Full valuation stack + scenario model
MODEL FOCUSMedical-cost trends, Optum mix and capital needs
MODEL NOTEJul 2026
V
VRTX • Healthcare
Vertex Pharmaceuticals
DCF + operating model
MODEL FOCUSCystic-fibrosis durability and pipeline diversification
MODEL NOTEJul 2026
V
V • Financials
Visa
DCF + operating model
MODEL FOCUSCross-border volume, payment yield and new flows
MODEL NOTEJul 2026
V
VST • Industrials & Energy
Vistra
DCF + operating model
MODEL FOCUSPower demand, nuclear value and capital allocation
MODEL NOTEJul 2026
W
WMT • Consumer
Walmart
DCF + operating model
MODEL FOCUSUS retail, advertising and fulfillment economics
DEEP DIVEJul 2026
D
DIS • Consumer
Walt Disney
Full valuation stack + scenario model
MODEL FOCUSStreaming profitability, parks and sports strategy
CATALYST BRIEFJul 2026
W
WFC • Financials
Wells Fargo
Catalyst map + valuation snapshot
MODEL FOCUSEfficiency, asset-cap removal and capital return