Skip to content
★ My Book 3
⚡ 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
4.98%
10Y-2Y Slope: +23 bps | 10Y-3M: +86 bps
CBOE VIX Volatility
19.48
NORMAL INSTITUTIONAL
Beats 10Y Hurdle (≥5.10%)
20 / 60
Positive Carry Cash Compounders
Equity Benchmarks
$750 (-0.37%)
SPY S&P 500 | QQQ: $675 (-0.68%)
Real Assets & Energy
$86.34 WTI
Gold (GLD): $369.36 (-2.68%)
Credit & USD Liquidity
$77.18 HYG
DXY Proxy (UUP): $29.15 (+0.62%)
🏦 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 60 covered equities.
Curve Regime: POSITIVE TERM SLOPE (+23 bps 10s/2s)
3M TREASURY
4.12%
52W: 3.51% – 4.15%
2Y TREASURY
4.75%
52W: 3.38% – 4.88%
5Y TREASURY
4.81%
52W: 3.51% – 5.15%
10Y TREASURY (ANCHOR)
4.98%
52W: 3.96% – 5.36%
30Y TREASURY
5.35%
52W: 4.63% – 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) $168.93 (-1.14%)
P/E: 29.8x • Avg OCF Yield: 7.5%
Secular Compounders & AI CapEx • Coverage: 4B / 13H / 5S
Communication Services (XLC) $107.76 (+0.37%)
P/E: 17.1x • Avg OCF Yield: 3.9%
Digital Ad Duopoly & Cloud Cash Flow • Coverage: 0B / 1H / 0S
Quadrant II: Cyclical Reflation & Real AssetsTACTICAL OW
Financials (XLF) $58.29 (+0.52%)
P/E: 15.7x • Avg OCF Yield: -2.7%
Higher-for-Longer Net Interest Margin • Coverage: 3B / 5H / 1S
Energy (XLE) $62.21 (+0.44%)
P/E: 15.5x • Avg OCF Yield: 9.5%
Free Cash Flow Yield & Real Asset Hedge • Coverage: 3B / 2H / 0S
Industrials (XLI) $168.73 (-0.09%)
P/E: 27.1x • Avg OCF Yield: 4.7%
Grid Electrification & Defense Backlog • Coverage: 2B / 2H / 2S
Quadrant III: Defensive Cash Flow & Baseload YieldBARBELL CORE
Healthcare (XLV) $188.91 (+0.31%)
P/E: 30.8x • Avg OCF Yield: 3.8%
Inelastic Demand & GLP-1 Cash Flows • Coverage: 3B / 3H / 1S
Consumer Staples (XLP) $91.03 (+0.15%)
P/E: 24.5x • Avg OCF Yield: 3.7%
Defensive Pricing Power & Dividend Floor • Coverage: 3B / 2H / 1S
Utilities (XLU) $43.73 (-0.14%)
P/E: 18.0x • Avg OCF Yield: 4.5%
AI Data-Center Baseload Power Demand • Coverage: 1B / 0H / 0S
Quadrant IV: Rate-Sensitive & Cyclical WatchSELECTIVE / HEDGE
Consumer Discretionary (XLY) $121.05 (+0.03%)
P/E: 25.3x • Avg OCF Yield: 3.7%
Rate-Sensitive Household Credit Watch • Coverage: 3B / 2H / 1S
Materials (XLB) $52.85 (-0.17%)
P/E: 22.0x • Avg OCF Yield: 7.4%
Critical Minerals & Industrial Cyclicals • Coverage: 0B / 2H / 0S
⚖️ Single-Stock Sovereign Yield Gravity & Duration Matrix (60 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$396.48
Taiwan Semiconductor Manufacturing
Technology • $2056.3B Mcap
110.63%
Annual OCF: $2274.98B
+10553 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.34x
1.2x
Forensic: PRISTINE QUALITY
+$2952.40B Net Cash
Cash: $4017.0B / Debt: $1064.6B
BUY
IREN$19.73
IREN Limited
Technology • $8.4B Mcap
25.00%
Annual OCF: $2.10B
+1990 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$135.59
ConocoPhillips
Energy • $160.3B Mcap
12.35%
Annual OCF: $19.80B
+725 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.48x
20.1x
Forensic: PRISTINE QUALITY
-$13.51B Net Debt
Cash: $9.9B / Debt: $23.4B
BUY
CRWV$48.73
CoreWeave, Inc.
Technology • $26.9B Mcap
11.38%
Annual OCF: $3.06B
+628 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
SELL
FSLR$180.98
First Solar, Inc.
Energy • $19.5B Mcap
10.56%
Annual OCF: $2.06B
+546 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.35x
12.7x
Forensic: PRISTINE QUALITY
+$0.96B Net Cash
Cash: $1.6B / Debt: $0.7B
BUY
HON$228.22
Honeywell International Inc.
Industrials • $72.3B Mcap
8.87%
Annual OCF: $6.41B
+377 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.36x
15.3x
Forensic: PRISTINE QUALITY
-$29.37B Net Debt
Cash: $6.2B / Debt: $35.6B
SELL
SLB$49.90
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
ORCL$117.98
Oracle Corporation
Technology • $367.8B Mcap
8.69%
Annual OCF: $31.98B
+359 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.87x
21.5x
Forensic: PRISTINE QUALITY
-$119.11B Net Debt
Cash: $37.1B / Debt: $156.2B
HOLD
NEM$119.96
Newmont Corporation
Basic Materials • $124.7B Mcap
8.28%
Annual OCF: $10.33B
+318 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.46x
17.6x
Forensic: MODERATE WATCHLIST
+$3.24B Net Cash
Cash: $8.8B / Debt: $5.6B
HOLD
CVX$211.22
Chevron Corporation
Energy • $412.1B Mcap
8.24%
Annual OCF: $33.94B
+314 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.76x
33.5x
Forensic: PRISTINE QUALITY
-$27.96B Net Debt
Cash: $12.8B / Debt: $40.8B
BUY
XOM$164.47
ExxonMobil Holdings Corporation
Energy • $670.9B Mcap
7.75%
Annual OCF: $51.97B
+265 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.80x
23.3x
Forensic: MODERATE WATCHLIST
-$31.39B Net Debt
Cash: $12.2B / Debt: $43.5B
HOLD
META$641.39
Meta Platforms, Inc.
Technology • $1639.9B Mcap
7.06%
Annual OCF: $115.80B
+196 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
27.1x
Forensic: PRISTINE QUALITY
-$1.45B Net Debt
Cash: $82.5B / Debt: $83.9B
HOLD
PFE$29.36
Pfizer Inc.
Healthcare • $167.3B Mcap
6.99%
Annual OCF: $11.70B
+189 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.51x
21.5x
Forensic: PRISTINE QUALITY
-$49.68B Net Debt
Cash: $14.3B / Debt: $64.0B
BUY
COIN$132.13
Coinbase Global, Inc.
Financial Services • $35.0B Mcap
6.94%
Annual OCF: $2.43B
+184 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.93x
27.8x
Forensic: MODERATE WATCHLIST
+$0.99B Net Cash
Cash: $8.8B / Debt: $7.8B
HOLD
FCX$60.31
Freeport-McMoRan Inc.
Basic Materials • $86.5B Mcap
6.49%
Annual OCF: $5.61B
+139 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.55x
39.3x
Forensic: MODERATE WATCHLIST
-$6.15B Net Debt
Cash: $4.3B / Debt: $10.5B
HOLD
LMT$603.12
Lockheed Martin Corporation
Industrials • $139.3B Mcap
6.15%
Annual OCF: $8.56B
+105 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.71x
27.7x
Forensic: PRISTINE QUALITY
-$15.74B Net Debt
Cash: $6.0B / Debt: $21.7B
BUY
QCOM$173.53
QUALCOMM Incorporated
Technology • $185.7B Mcap
6.00%
Annual OCF: $11.14B
+90 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 0.82x
13.6x
Forensic: MODERATE WATCHLIST
-$7.43B Net Debt
Cash: $7.7B / Debt: $15.1B
BUY
SCHW$93.03
The Charles Schwab Corporation
Financial Services • $160.6B Mcap
5.80%
Annual OCF: $9.31B
+70 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.05x
18.1x
Forensic: PRISTINE QUALITY
+$65.75B Net Cash
Cash: $96.7B / Debt: $30.9B
BUY
CARR$53.01
Carrier Global Corporation
Industrials • $43.4B Mcap
5.78%
Annual OCF: $2.51B
+68 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.69x
29.3x
Forensic: PRISTINE QUALITY
-$10.90B Net Debt
Cash: $1.4B / Debt: $12.2B
BUY
MCD$282.17
McDonald's Corporation
Consumer Discretionary • $199.2B Mcap
5.30%
Annual OCF: $10.55B
+20 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.23x
23.3x
Forensic: PRISTINE QUALITY
-$53.62B Net Debt
Cash: $1.2B / Debt: $54.8B
BUY
ABT$110.46
Abbott Laboratories
Healthcare • $191.3B Mcap
5.00%
Annual OCF: $9.57B
-10 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.47x
29.3x
Forensic: PRISTINE QUALITY
-$9.56B Net Debt
Cash: $4.3B / Debt: $13.9B
SELL
PG$168.66
The Procter & Gamble Company
Consumer Defensive • $390.9B Mcap
5.00%
Annual OCF: $19.56B
-10 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.22x
24.4x
Forensic: PRISTINE QUALITY
-$19.66B Net Debt
Cash: $15.4B / Debt: $35.0B
HOLD
AMZN$270.87
Amazon.com, Inc.
Consumer Discretionary • $2929.0B Mcap
4.76%
Annual OCF: $139.51B
-34 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.80x
37.7x
Forensic: PRISTINE QUALITY
-$38.76B Net Debt
Cash: $114.2B / Debt: $153.0B
BUY
GOOGL$287.38
Alphabet Inc.
Technology • $3533.0B Mcap
4.66%
Annual OCF: $164.71B
-44 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.25x
26.7x
Forensic: MODERATE WATCHLIST
+$205.81B Net Cash
Cash: $265.1B / Debt: $59.3B
HOLD
HD$351.00
The Home Depot, Inc.
Consumer Discretionary • $350.2B Mcap
4.66%
Annual OCF: $16.32B
-44 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.15x
24.7x
Forensic: PRISTINE QUALITY
-$63.27B Net Debt
Cash: $2.1B / Debt: $65.3B
BUY
MSFT$533.16
Microsoft Corporation
Technology • $3959.3B Mcap
4.62%
Annual OCF: $182.94B
-48 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.37x
29.6x
Forensic: MODERATE WATCHLIST
+$7.68B Net Cash
Cash: $64.5B / Debt: $56.8B
HOLD
CEG$267.76
Constellation Energy Corporation
Utilities • $94.9B Mcap
4.47%
Annual OCF: $4.24B
-63 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.83x
40.9x
Forensic: PRISTINE QUALITY
-$8.39B Net Debt
Cash: $0.6B / Debt: $9.0B
BUY
AMGN$465.23
Amgen Inc.
Healthcare • $251.6B Mcap
3.96%
Annual OCF: $9.96B
-114 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.29x
32.6x
Forensic: MODERATE WATCHLIST
-$41.41B Net Debt
Cash: $13.2B / Debt: $54.6B
HOLD
ASML$1507.85
ASML Holding N.V.
Technology • $581.2B Mcap
3.91%
Annual OCF: $22.73B
-119 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.36x
60.5x
Forensic: PRISTINE QUALITY
+$8.35B Net Cash
Cash: $12.7B / Debt: $4.4B
SELL
NFLX$63.26
Netflix, Inc.
Communication Services • $259.8B Mcap
3.91%
Annual OCF: $10.15B
-119 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
RTX$200.27
RTX Corporation
Industrials • $270.3B Mcap
3.91%
Annual OCF: $10.57B
-119 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.57x
40.2x
Forensic: PRISTINE QUALITY
-$30.34B Net Debt
Cash: $9.2B / Debt: $39.5B
HOLD
EQIX$1050.00
Equinix, Inc.
Real Estate • $103.9B Mcap
3.76%
Annual OCF: $3.91B
-134 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.90x
77.0x
Forensic: PRISTINE QUALITY
-$20.37B Net Debt
Cash: $2.4B / Debt: $22.7B
SELL
ABBV$293.89
AbbVie Inc.
Healthcare • $519.5B Mcap
3.66%
Annual OCF: $19.03B
-144 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 4.50x
122.8x
Forensic: PRISTINE QUALITY
-$56.73B Net Debt
Cash: $10.8B / Debt: $67.5B
BUY
CSCO$98.15
Cisco Systems, Inc.
Technology • $387.0B Mcap
3.66%
Annual OCF: $14.18B
-144 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.07x
29.2x
Forensic: MODERATE WATCHLIST
-$13.61B Net Debt
Cash: $15.9B / Debt: $29.5B
HOLD
JNJ$280.78
Johnson & Johnson
Healthcare • $675.9B Mcap
3.63%
Annual OCF: $24.53B
-147 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.92x
25.2x
Forensic: PRISTINE QUALITY
-$30.70B Net Debt
Cash: $17.2B / Debt: $47.9B
BUY
BAC$50.68
Bank of America Corporation
Financial Services • $349.7B Mcap
3.61%
Annual OCF: $12.61B
-149 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.41x
11.5x
Forensic: PRISTINE QUALITY
+$454.77B Net Cash
Cash: $820.7B / Debt: $365.9B
HOLD
INTC$58.13
Intel Corporation
Technology • $309.0B Mcap
3.14%
Annual OCF: $9.70B
-196 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$658.84
Mastercard Incorporated
Financial Services • $574.0B Mcap
3.07%
Annual OCF: $17.65B
-203 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.18x
38.3x
Forensic: PRISTINE QUALITY
-$8.54B Net Debt
Cash: $10.5B / Debt: $19.0B
SELL
V$423.00
Visa Inc.
Financial Services • $789.2B Mcap
3.01%
Annual OCF: $23.73B
-209 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.01x
33.6x
Forensic: PRISTINE QUALITY
-$7.99B Net Debt
Cash: $14.1B / Debt: $22.1B
HOLD
AAPL$348.51
Apple Inc.
Technology • $5064.6B Mcap
2.86%
Annual OCF: $145.10B
-224 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.10x
38.3x
Forensic: MODERATE WATCHLIST
-$23.39B Net Debt
Cash: $56.7B / Debt: $80.1B
HOLD
TXN$300.52
Texas Instruments Incorporated
Technology • $274.7B Mcap
2.60%
Annual OCF: $7.15B
-250 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.43x
54.9x
Forensic: PRISTINE QUALITY
-$5.91B Net Debt
Cash: $8.1B / Debt: $14.1B
BUY
NVDA$168.89
NVIDIA Corporation
Technology • $4078.2B Mcap
2.52%
Annual OCF: $102.72B
-258 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.86x
34.0x
Forensic: MODERATE WATCHLIST
+$51.43B Net Cash
Cash: $62.5B / Debt: $11.0B
HOLD
GE$337.91
GE Aerospace
Industrials • $350.6B Mcap
2.44%
Annual OCF: $8.54B
-266 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.98x
40.3x
Forensic: PRISTINE QUALITY
-$10.70B Net Debt
Cash: $9.8B / Debt: $20.5B
HOLD
ISRG$450.04
Intuitive Surgical, Inc.
Healthcare • $156.0B Mcap
1.94%
Annual OCF: $3.03B
-316 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.02x
52.7x
Forensic: PRISTINE QUALITY
+$3.95B Net Cash
Cash: $4.0B / Debt: $0.1B
HOLD
KO$96.91
The Coca-Cola Company
Consumer Defensive • $416.9B Mcap
1.78%
Annual OCF: $7.41B
-332 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.57x
31.8x
Forensic: PRISTINE QUALITY
-$28.89B Net Debt
Cash: $16.6B / Debt: $45.5B
HOLD
AVGO$331.98
Broadcom Inc.
Technology • $1584.7B Mcap
1.74%
Annual OCF: $27.54B
-336 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.19x
68.5x
Forensic: ELEVATED CONCERN
-$41.16B Net Debt
Cash: $24.0B / Debt: $65.1B
SELL
LLY$1432.29
Eli Lilly and Company
Healthcare • $1275.8B Mcap
1.32%
Annual OCF: $16.81B
-378 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.81x
61.8x
Forensic: MODERATE WATCHLIST
-$37.61B Net Debt
Cash: $4.9B / Debt: $42.5B
HOLD
SNOW$295.76
Snowflake Inc.
Technology • $104.3B Mcap
1.17%
Annual OCF: $1.22B
-393 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
TSLA$379.78
Tesla, Inc.
Consumer Discretionary • $1501.2B Mcap
0.98%
Annual OCF: $14.75B
-412 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 3.89x
396.1x
Forensic: PRISTINE QUALITY
+$30.73B Net Cash
Cash: $45.5B / Debt: $14.7B
SELL
AMD$515.21
Advanced Micro Devices, Inc.
Technology • $845.0B Mcap
0.91%
Annual OCF: $7.71B
-419 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.78x
195.2x
Forensic: PRISTINE QUALITY
+$11.93B Net Cash
Cash: $15.8B / Debt: $3.9B
BUY
ARM$181.49
Arm Holdings plc
Technology • $194.2B Mcap
0.78%
Annual OCF: $1.52B
-432 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.69x
215.8x
Forensic: PRISTINE QUALITY
+$3.16B Net Cash
Cash: $3.6B / Debt: $0.5B
HOLD
BA$173.38
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$225.76
CrowdStrike Holdings, Inc.
Technology • $231.2B Mcap
0.70%
Annual OCF: $1.61B
-440 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$168.82
Palantir Technologies Inc.
Technology • $406.8B Mcap
0.52%
Annual OCF: $2.13B
-458 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.31x
249.6x
Forensic: MODERATE WATCHLIST
+$10.33B Net Cash
Cash: $10.6B / Debt: $0.2B
HOLD
MSTR$121.07
MicroStrategy Incorporated
Technology • $51.2B Mcap
-0.14%
Annual OCF: $-0.07B
-524 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$187.56
Morgan Stanley
Financial Services • $293.2B Mcap
-6.10%
Annual OCF: $-17.89B
-1120 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -1.06x
17.4x
Forensic: PRISTINE QUALITY
+$396.87B Net Cash
Cash: $767.4B / Debt: $370.5B
HOLD
WFC$85.76
Wells Fargo & Company
Financial Services • $257.4B Mcap
-7.38%
Annual OCF: $-19.00B
-1248 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -0.89x
12.1x
Forensic: PRISTINE QUALITY
+$268.83B Net Cash
Cash: $461.9B / Debt: $193.0B
BUY
JPM$342.07
JPMorgan Chase & Co.
Financial Services • $908.4B Mcap
-16.27%
Annual OCF: $-147.78B
-2137 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.59x
15.9x
Forensic: PRISTINE QUALITY
+$1091.97B Net Cash
Cash: $1592.0B / Debt: $500.0B
BUY
GS$910.19
The Goldman Sachs Group, Inc.
Financial Services • $262.5B Mcap
-17.20%
Annual OCF: $-45.15B
-2230 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.63x
15.3x
Forensic: PRISTINE QUALITY
+$776.76B Net Cash
Cash: $1162.9B / Debt: $386.1B
HOLD
SMCI$27.79
Super Micro Computer, Inc.
Technology • $18.3B Mcap
-37.21%
Annual OCF: $-6.81B
-4231 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -3.05x
8.2x
Forensic: CRITICAL ALERT
-$1.85B Net Debt
Cash: $6.9B / Debt: $8.8B
SELL