Skip to content
⚡ Terminal Ctrl+K
SOVEREIGN COST OF CAPITAL & GICS RELATIVE ROTATION

Macro Regime, Yield Curve & Sector Rotation Compass

Live US Treasury term structure, cross-asset volatility pulses, 4-Quadrant GICS sector rotation, and an interactive Hurdle-Rate Stress Simulator auditing which covered equities beat the sovereign risk-free rate in Operating Cash Flow yield.

US 10-Yr Benchmark
4.86%
10Y-2Y Slope: +11 bps | 10Y-3M: +86 bps
CBOE VIX Volatility
25.64
ELEVATED HEDGING
Beats 10Y Hurdle (≥5.10%)
19 / 57
Positive Carry Cash Compounders
Equity Benchmarks
$735 (+0.31%)
SPY S&P 500 | QQQ: $656 (+1.40%)
Real Assets & Energy
$90.83 WTI
Gold (GLD): $372.52 (-0.79%)
Credit & USD Liquidity
$77.23 HYG
DXY Proxy (UUP): $29.13 (+0.73%)
🏦 US Sovereign Treasury Yield Curve & Cost-of-Capital Gravity
Every equity valuation multiple is tethered to the risk-free curve. Toggle the Hurdle Rate Scenario below to stress-test all 57 covered equities.
Curve Regime: POSITIVE TERM SLOPE (+11 bps 10s/2s)
3M TREASURY
4.00%
52W: 3.40% – 4.15%
2Y TREASURY
4.75%
52W: 3.38% – 4.88%
5Y TREASURY
4.65%
52W: 3.95% – 5.15%
10Y TREASURY (ANCHOR)
4.86%
52W: 4.13% – 5.36%
30Y TREASURY
5.26%
52W: 4.47% – 5.73%
⚡ Interactive Cost-of-Capital Hurdle Simulator:
🧭 4-Quadrant GICS Sector Rotation Compass (10 SPDR Sector Benchmarks) Click any ticker pill inside a sector to open its AllWallSt Research Note
Quadrant I: Secular Compounders & AI CapExOVERWEIGHT
Technology (XLK) $164.74 (+1.45%)
P/E: 29.1x • Avg OCF Yield: 7.9%
Secular Compounders & AI CapEx • Coverage: 4B / 14H / 4S
Communication Services (XLC) $104.79 (+0.43%)
P/E: 16.6x • Avg OCF Yield: 3.9%
Digital Ad Duopoly & Cloud Cash Flow • Coverage: 0B / 1H / 0S
Quadrant II: Cyclical Reflation & Real AssetsTACTICAL OW
Financials (XLF) $57.16 (-0.59%)
P/E: 15.4x • Avg OCF Yield: -2.3%
Higher-for-Longer Net Interest Margin • Coverage: 1B / 6H / 1S
Energy (XLE) $61.62 (-0.02%)
P/E: 15.4x • Avg OCF Yield: 9.6%
Free Cash Flow Yield & Real Asset Hedge • Coverage: 2B / 2H / 0S
Industrials (XLI) $162.67 (+0.12%)
P/E: 26.1x • Avg OCF Yield: 4.8%
Grid Electrification & Defense Backlog • Coverage: 2B / 2H / 2S
Quadrant III: Defensive Cash Flow & Baseload YieldBARBELL CORE
Healthcare (XLV) $184.80 (-0.06%)
P/E: 30.1x • Avg OCF Yield: 3.8%
Inelastic Demand & GLP-1 Cash Flows • Coverage: 3B / 3H / 1S
Consumer Staples (XLP) $90.08 (-1.28%)
P/E: 24.2x • Avg OCF Yield: 3.8%
Defensive Pricing Power & Dividend Floor • Coverage: 3B / 2H / 1S
Utilities (XLU) $43.13 (-0.39%)
P/E: 17.7x • Avg OCF Yield: 4.8%
AI Data-Center Baseload Power Demand • Coverage: 1B / 0H / 0S
Quadrant IV: Rate-Sensitive & Cyclical WatchSELECTIVE / HEDGE
Consumer Discretionary (XLY) $117.58 (-0.05%)
P/E: 24.6x • Avg OCF Yield: 3.8%
Rate-Sensitive Household Credit Watch • Coverage: 3B / 2H / 1S
Materials (XLB) $51.95 (-0.73%)
P/E: 21.6x • Avg OCF Yield: 6.6%
Critical Minerals & Industrial Cyclicals • Coverage: 0B / 1H / 0S
⚖️ Single-Stock Sovereign Yield Gravity & Duration Matrix (57 Covered Corporations) Active Hurdle: 5.10% US 10-Yr Benchmark
Company & Mcap ↕ OCF Yield (%) ↕ Spread vs. Hurdle ↕ Duration & Carry Regime Implied P/E ↕ Net Cash / Debt Fortress ↕ Verdict Research & 10-K
TSM$375.44
Taiwan Semiconductor Manufacturing
Technology • $1947.2B Mcap
116.83%
Annual OCF: $2274.98B
+11173 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.34x
1.1x
Forensic: PRISTINE QUALITY
+$2952.40B Net Cash
Cash: $4017.0B / Debt: $1064.6B
BUY
IREN$21.64
IREN Limited
Technology • $8.8B Mcap
23.86%
Annual OCF: $2.10B
+1876 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: -2.99x
99.9x
Forensic: MODERATE WATCHLIST
-$4.32B Net Debt
Cash: $3.5B / Debt: $7.8B
HOLD
COP$136.27
ConocoPhillips
Energy • $161.1B Mcap
12.29%
Annual OCF: $19.80B
+719 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.48x
20.2x
Forensic: PRISTINE QUALITY
-$13.51B Net Debt
Cash: $9.9B / Debt: $23.4B
BUY
CRWV$46.40
CoreWeave Inc.
Technology • $25.6B Mcap
11.95%
Annual OCF: $3.06B
+685 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: -2.62x
99.9x
Forensic: MODERATE WATCHLIST
-$24.28B Net Debt
Cash: $5.5B / Debt: $29.8B
HOLD
FSLR$201.14
First Solar, Inc.
Energy • $21.6B Mcap
9.54%
Annual OCF: $2.06B
+444 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.35x
14.1x
Forensic: PRISTINE QUALITY
+$0.96B Net Cash
Cash: $1.6B / Debt: $0.7B
BUY
HON$220.05
Honeywell International Inc.
Industrials • $69.7B Mcap
9.20%
Annual OCF: $6.41B
+410 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.36x
14.7x
Forensic: PRISTINE QUALITY
-$29.37B Net Debt
Cash: $6.2B / Debt: $35.6B
SELL
ORCL$116.10
Oracle Corporation
Technology • $362.0B Mcap
8.83%
Annual OCF: $31.98B
+373 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.87x
21.2x
Forensic: PRISTINE QUALITY
-$119.11B Net Debt
Cash: $37.1B / Debt: $156.2B
HOLD
SLB$49.92
SLB N.V.
Energy • $73.7B Mcap
8.81%
Annual OCF: $6.49B
+371 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
21.9x
Forensic: PRISTINE QUALITY
-$8.04B Net Debt
Cash: $3.6B / Debt: $11.6B
HOLD
XOM$165.87
ExxonMobil Holdings Corporation
Energy • $676.6B Mcap
7.68%
Annual OCF: $51.97B
+258 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.80x
23.5x
Forensic: MODERATE WATCHLIST
-$31.39B Net Debt
Cash: $12.2B / Debt: $43.5B
HOLD
META$610.15
Meta Platforms, Inc.
Technology • $1560.1B Mcap
7.42%
Annual OCF: $115.80B
+232 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
25.8x
Forensic: PRISTINE QUALITY
-$1.45B Net Debt
Cash: $82.5B / Debt: $83.9B
HOLD
PFE$29.39
Pfizer Inc.
Healthcare • $167.5B Mcap
6.99%
Annual OCF: $11.70B
+189 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.51x
21.6x
Forensic: PRISTINE QUALITY
-$49.68B Net Debt
Cash: $14.3B / Debt: $64.0B
BUY
COIN$134.76
Coinbase Global, Inc.
Financial Services • $35.7B Mcap
6.81%
Annual OCF: $2.43B
+171 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.93x
28.3x
Forensic: MODERATE WATCHLIST
+$0.99B Net Cash
Cash: $8.8B / Debt: $7.8B
HOLD
FCX$59.42
Freeport-McMoRan Inc.
Basic Materials • $85.3B Mcap
6.58%
Annual OCF: $5.61B
+148 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.55x
38.8x
Forensic: MODERATE WATCHLIST
-$6.15B Net Debt
Cash: $4.3B / Debt: $10.5B
HOLD
LMT$567.08
Lockheed Martin Corporation
Industrials • $131.0B Mcap
6.53%
Annual OCF: $8.56B
+143 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.71x
26.1x
Forensic: PRISTINE QUALITY
-$15.74B Net Debt
Cash: $6.0B / Debt: $21.7B
BUY
QCOM$165.41
QUALCOMM Incorporated
Technology • $177.0B Mcap
6.29%
Annual OCF: $11.14B
+119 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 0.82x
13.0x
Forensic: MODERATE WATCHLIST
-$7.43B Net Debt
Cash: $7.7B / Debt: $15.1B
BUY
SCHW$91.49
The Charles Schwab Corporation
Financial Services • $158.2B Mcap
5.88%
Annual OCF: $9.31B
+78 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.05x
17.9x
Forensic: PRISTINE QUALITY
+$37.55B Net Cash
Cash: $68.5B / Debt: $30.9B
BUY
CARR$52.38
Carrier Global Corporation
Industrials • $42.9B Mcap
5.85%
Annual OCF: $2.51B
+75 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.69x
29.0x
Forensic: PRISTINE QUALITY
-$10.90B Net Debt
Cash: $1.4B / Debt: $12.2B
BUY
MCD$276.52
McDonald's Corporation
Consumer Discretionary • $195.2B Mcap
5.40%
Annual OCF: $10.55B
+30 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.23x
22.8x
Forensic: PRISTINE QUALITY
-$53.99B Net Debt
Cash: $0.8B / Debt: $54.8B
BUY
PG$165.40
The Procter & Gamble Company
Consumer Defensive • $383.4B Mcap
5.10%
Annual OCF: $19.56B
+0 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.22x
23.9x
Forensic: PRISTINE QUALITY
-$19.66B Net Debt
Cash: $15.4B / Debt: $35.0B
HOLD
ABT$109.93
Abbott Laboratories
Healthcare • $190.4B Mcap
5.03%
Annual OCF: $9.57B
-7 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.47x
29.2x
Forensic: PRISTINE QUALITY
-$9.56B Net Debt
Cash: $4.3B / Debt: $13.9B
SELL
AMZN$259.30
Amazon.com, Inc.
Consumer Discretionary • $2803.8B Mcap
4.98%
Annual OCF: $139.51B
-12 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.80x
36.1x
Forensic: PRISTINE QUALITY
-$38.76B Net Debt
Cash: $114.2B / Debt: $153.0B
BUY
CEG$249.95
Constellation Energy Corporation
Utilities • $88.6B Mcap
4.79%
Annual OCF: $4.24B
-31 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.83x
38.2x
Forensic: PRISTINE QUALITY
-$8.29B Net Debt
Cash: $0.7B / Debt: $9.0B
BUY
HD$343.47
The Home Depot, Inc.
Consumer Discretionary • $342.7B Mcap
4.76%
Annual OCF: $16.32B
-34 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.15x
24.2x
Forensic: PRISTINE QUALITY
-$63.27B Net Debt
Cash: $2.1B / Debt: $65.3B
BUY
GOOGL$284.78
Alphabet Inc.
Technology • $3501.1B Mcap
4.70%
Annual OCF: $164.71B
-40 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.25x
26.5x
Forensic: MODERATE WATCHLIST
+$205.81B Net Cash
Cash: $265.1B / Debt: $59.3B
HOLD
MSFT$530.61
Microsoft Corporation
Technology • $3940.4B Mcap
4.64%
Annual OCF: $182.94B
-46 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.37x
29.5x
Forensic: MODERATE WATCHLIST
+$7.68B Net Cash
Cash: $64.5B / Debt: $56.8B
HOLD
ASML$1424.75
ASML Holding N.V.
Technology • $549.1B Mcap
4.14%
Annual OCF: $22.73B
-96 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.36x
57.1x
Forensic: PRISTINE QUALITY
+$8.35B Net Cash
Cash: $12.7B / Debt: $4.4B
SELL
RTX$189.53
RTX Corporation
Industrials • $255.8B Mcap
4.13%
Annual OCF: $10.57B
-97 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.57x
38.0x
Forensic: PRISTINE QUALITY
-$30.34B Net Debt
Cash: $9.2B / Debt: $39.5B
HOLD
AMGN$460.42
Amgen Inc.
Healthcare • $249.0B Mcap
4.00%
Annual OCF: $9.96B
-110 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.29x
32.3x
Forensic: MODERATE WATCHLIST
-$41.41B Net Debt
Cash: $13.2B / Debt: $54.6B
HOLD
EQIX$1012.71
Equinix, Inc.
Real Estate • $100.2B Mcap
3.90%
Annual OCF: $3.91B
-120 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.90x
74.2x
Forensic: PRISTINE QUALITY
-$20.37B Net Debt
Cash: $2.4B / Debt: $22.7B
SELL
NFLX$63.41
Netflix, Inc.
Communication Services • $260.4B Mcap
3.90%
Annual OCF: $10.15B
-120 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.92x
23.7x
Forensic: PRISTINE QUALITY
-$6.24B Net Debt
Cash: $8.2B / Debt: $14.5B
HOLD
CSCO$93.85
Cisco Systems, Inc.
Technology • $370.0B Mcap
3.83%
Annual OCF: $14.18B
-127 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.07x
27.9x
Forensic: MODERATE WATCHLIST
-$13.61B Net Debt
Cash: $15.9B / Debt: $29.5B
HOLD
ABBV$291.31
AbbVie Inc.
Healthcare • $514.9B Mcap
3.70%
Annual OCF: $19.03B
-140 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 4.50x
121.7x
Forensic: PRISTINE QUALITY
-$56.73B Net Debt
Cash: $10.8B / Debt: $67.5B
BUY
BAC$49.42
Bank of America Corporation
Financial Services • $341.0B Mcap
3.70%
Annual OCF: $12.61B
-140 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.41x
11.2x
Forensic: PRISTINE QUALITY
+$454.77B Net Cash
Cash: $820.7B / Debt: $365.9B
HOLD
JNJ$276.22
Johnson & Johnson
Healthcare • $664.9B Mcap
3.69%
Annual OCF: $24.53B
-141 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.92x
24.8x
Forensic: PRISTINE QUALITY
-$30.70B Net Debt
Cash: $17.2B / Debt: $47.9B
BUY
INTC$56.28
Intel Corporation
Technology • $299.1B Mcap
3.24%
Annual OCF: $9.70B
-186 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: -36.32x
99.9x
Forensic: PRISTINE QUALITY
+$7.41B Net Cash
Cash: $54.0B / Debt: $46.6B
SELL
MA$652.70
Mastercard Incorporated
Financial Services • $568.6B Mcap
3.10%
Annual OCF: $17.65B
-200 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.18x
38.0x
Forensic: PRISTINE QUALITY
-$8.54B Net Debt
Cash: $10.5B / Debt: $19.0B
SELL
AAPL$342.37
Apple Inc.
Technology • $4975.4B Mcap
2.92%
Annual OCF: $145.10B
-218 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.10x
37.6x
Forensic: MODERATE WATCHLIST
-$23.39B Net Debt
Cash: $56.7B / Debt: $80.1B
HOLD
V$422.65
Visa Inc.
Financial Services • $788.6B Mcap
2.92%
Annual OCF: $23.06B
-218 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.15x
39.3x
Forensic: PRISTINE QUALITY
-$11.09B Net Debt
Cash: $14.1B / Debt: $25.2B
HOLD
TXN$277.36
Texas Instruments Incorporated
Technology • $253.6B Mcap
2.82%
Annual OCF: $7.15B
-228 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.43x
50.7x
Forensic: PRISTINE QUALITY
-$5.91B Net Debt
Cash: $8.1B / Debt: $14.1B
BUY
GE$323.24
GE Aerospace
Industrials • $335.4B Mcap
2.55%
Annual OCF: $8.54B
-255 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.98x
38.6x
Forensic: PRISTINE QUALITY
-$10.70B Net Debt
Cash: $9.8B / Debt: $20.5B
HOLD
NVDA$186.64
NVIDIA Corporation
Technology • $4506.8B Mcap
2.28%
Annual OCF: $102.72B
-282 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.86x
37.5x
Forensic: MODERATE WATCHLIST
+$51.43B Net Cash
Cash: $62.5B / Debt: $11.0B
HOLD
AVGO$293.69
Broadcom Inc.
Technology • $1402.0B Mcap
1.96%
Annual OCF: $27.54B
-314 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.19x
60.6x
Forensic: ELEVATED CONCERN
-$41.16B Net Debt
Cash: $24.0B / Debt: $65.1B
SELL
ISRG$452.80
Intuitive Surgical, Inc.
Healthcare • $160.0B Mcap
1.89%
Annual OCF: $3.03B
-321 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.02x
54.1x
Forensic: PRISTINE QUALITY
+$3.95B Net Cash
Cash: $4.0B / Debt: $0.1B
HOLD
KO$95.67
The Coca-Cola Company
Consumer Defensive • $411.6B Mcap
1.80%
Annual OCF: $7.41B
-330 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.57x
31.4x
Forensic: PRISTINE QUALITY
-$28.89B Net Debt
Cash: $16.6B / Debt: $45.5B
HOLD
LLY$1354.00
Eli Lilly and Company
Healthcare • $1206.1B Mcap
1.39%
Annual OCF: $16.81B
-371 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.81x
58.4x
Forensic: MODERATE WATCHLIST
-$37.61B Net Debt
Cash: $4.9B / Debt: $42.5B
HOLD
SNOW$275.88
Snowflake Inc.
Technology • $97.3B Mcap
1.25%
Annual OCF: $1.22B
-385 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: -0.92x
99.9x
Forensic: PRISTINE QUALITY
-$0.40B Net Debt
Cash: $2.3B / Debt: $2.7B
HOLD
AMD$449.04
Advanced Micro Devices, Inc.
Technology • $736.5B Mcap
1.05%
Annual OCF: $7.71B
-405 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.78x
170.1x
Forensic: PRISTINE QUALITY
+$11.93B Net Cash
Cash: $15.8B / Debt: $3.9B
BUY
TSLA$358.22
Tesla, Inc.
Consumer Discretionary • $1416.0B Mcap
1.04%
Annual OCF: $14.75B
-406 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 3.89x
373.6x
Forensic: PRISTINE QUALITY
+$30.73B Net Cash
Cash: $45.5B / Debt: $14.7B
SELL
ARM$174.62
Arm Holdings plc
Technology • $186.8B Mcap
0.81%
Annual OCF: $1.52B
-429 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.69x
207.6x
Forensic: PRISTINE QUALITY
+$3.16B Net Cash
Cash: $3.6B / Debt: $0.5B
HOLD
BA$173.40
The Boeing Company
Industrials • $137.4B Mcap
0.77%
Annual OCF: $1.06B
-433 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.48x
61.6x
Forensic: PRISTINE QUALITY
-$33.76B Net Debt
Cash: $20.7B / Debt: $54.4B
SELL
CRWD$216.90
CrowdStrike Holdings, Inc.
Technology • $222.1B Mcap
0.72%
Annual OCF: $1.61B
-438 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: -9.92x
99.9x
Forensic: PRISTINE QUALITY
+$4.19B Net Cash
Cash: $5.0B / Debt: $0.8B
HOLD
PLTR$160.38
Palantir Technologies Inc.
Technology • $386.4B Mcap
0.55%
Annual OCF: $2.13B
-455 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.31x
237.1x
Forensic: MODERATE WATCHLIST
+$10.33B Net Cash
Cash: $10.6B / Debt: $0.2B
HOLD
MSTR$128.93
MicroStrategy Incorporated
Technology • $54.6B Mcap
-0.13%
Annual OCF: $-0.07B
-523 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: 0.02x
99.9x
Forensic: MODERATE WATCHLIST
-$2.33B Net Debt
Cash: $5.9B / Debt: $8.2B
HOLD
MS$181.44
Morgan Stanley
Financial Services • $284.0B Mcap
-6.30%
Annual OCF: $-17.89B
-1140 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -1.06x
16.8x
Forensic: PRISTINE QUALITY
+$396.87B Net Cash
Cash: $767.4B / Debt: $370.5B
HOLD
JPM$334.49
JPMorgan Chase & Co.
Financial Services • $888.3B Mcap
-16.64%
Annual OCF: $-147.78B
-2174 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.59x
15.6x
Forensic: PRISTINE QUALITY
+$1091.97B Net Cash
Cash: $1592.0B / Debt: $500.0B
HOLD
GS$865.82
The Goldman Sachs Group, Inc.
Financial Services • $249.7B Mcap
-18.08%
Annual OCF: $-45.15B
-2318 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.63x
14.5x
Forensic: PRISTINE QUALITY
+$776.76B Net Cash
Cash: $1162.9B / Debt: $386.1B
HOLD
SMCI$28.76
Super Micro Computer, Inc.
Technology • $19.0B Mcap
-35.84%
Annual OCF: $-6.81B
-4094 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -3.05x
8.5x
Forensic: CRITICAL ALERT
-$1.86B Net Debt
Cash: $6.9B / Debt: $8.8B
SELL