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
4.99%
10Y-2Y Slope: +24 bps | 10Y-3M: +87 bps
CBOE VIX Volatility
20.92
ELEVATED HEDGING
Beats 10Y Hurdle (≥5.10%)
18 / 60
Positive Carry Cash Compounders
Equity Benchmarks
$752 (-0.14%)
SPY S&P 500 | QQQ: $679 (+0.01%)
Real Assets & Energy
$85.63 WTI
Gold (GLD): $370.90 (-2.27%)
Credit & USD Liquidity
$77.22 HYG
DXY Proxy (UUP): $29.10 (+0.45%)
🏦 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 (+24 bps 10s/2s)
3M TREASURY
4.12%
52W: 3.51% – 4.15%
2Y TREASURY
4.75%
52W: 3.38% – 4.88%
5Y TREASURY
4.82%
52W: 3.51% – 5.15%
10Y TREASURY (ANCHOR)
4.99%
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) $170.87 (-0.01%)
P/E: 30.1x • Avg OCF Yield: 7.1%
Secular Compounders & AI CapEx • Coverage: 5B / 14H / 4S
Communication Services (XLC) $107.06 (-0.28%)
P/E: 17.0x • Avg OCF Yield: 3.9%
Digital Ad Duopoly & Cloud Cash Flow • Coverage: 0B / 1H / 0S
Quadrant II: Cyclical Reflation & Real AssetsTACTICAL OW
Financials (XLF) $58.08 (+0.15%)
P/E: 15.7x • Avg OCF Yield: -2.7%
Higher-for-Longer Net Interest Margin • Coverage: 2B / 6H / 1S
Energy (XLE) $61.87 (-0.12%)
P/E: 15.5x • Avg OCF Yield: 9.8%
Free Cash Flow Yield & Real Asset Hedge • Coverage: 2B / 2H / 0S
Industrials (XLI) $167.90 (-0.59%)
P/E: 26.9x • Avg OCF Yield: 4.7%
Grid Electrification & Defense Backlog • Coverage: 2B / 2H / 2S
Quadrant III: Defensive Cash Flow & Baseload YieldBARBELL CORE
Healthcare (XLV) $187.55 (-0.41%)
P/E: 30.6x • Avg OCF Yield: 3.8%
Inelastic Demand & GLP-1 Cash Flows • Coverage: 3B / 3H / 1S
Consumer Staples (XLP) $90.50 (-0.42%)
P/E: 24.4x • Avg OCF Yield: 3.8%
Defensive Pricing Power & Dividend Floor • Coverage: 3B / 2H / 1S
Utilities (XLU) $43.48 (-0.70%)
P/E: 17.9x • Avg OCF Yield: 4.4%
AI Data-Center Baseload Power Demand • Coverage: 1B / 0H / 0S
Quadrant IV: Rate-Sensitive & Cyclical WatchSELECTIVE / HEDGE
Consumer Discretionary (XLY) $120.81 (-0.17%)
P/E: 25.3x • Avg OCF Yield: 3.8%
Rate-Sensitive Household Credit Watch • Coverage: 3B / 2H / 1S
Materials (XLB) $52.64 (-0.57%)
P/E: 21.9x • Avg OCF Yield: 3.2%
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$399.32
Taiwan Semiconductor Manufacturing
Technology • $2071.0B Mcap
109.85%
Annual OCF: $2274.98B
+10475 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$21.10
IREN Limited
Technology • $9.0B Mcap
23.33%
Annual OCF: $2.10B
+1823 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$135.13
ConocoPhillips
Energy • $159.8B Mcap
12.39%
Annual OCF: $19.80B
+729 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.48x
20.0x
Forensic: PRISTINE QUALITY
-$13.51B Net Debt
Cash: $9.9B / Debt: $23.4B
BUY
CRWV$50.51
CoreWeave Inc.
Technology • $27.9B Mcap
10.97%
Annual OCF: $3.06B
+587 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$185.20
First Solar, Inc.
Energy • $19.9B Mcap
10.35%
Annual OCF: $2.06B
+525 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.35x
13.0x
Forensic: PRISTINE QUALITY
+$0.96B Net Cash
Cash: $1.6B / Debt: $0.7B
BUY
HON$227.61
Honeywell International Inc.
Industrials • $72.1B Mcap
8.89%
Annual OCF: $6.41B
+379 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.36x
15.2x
Forensic: PRISTINE QUALITY
-$29.37B Net Debt
Cash: $6.2B / Debt: $35.6B
SELL
SLB$49.82
SLB N.V.
Energy • $73.5B Mcap
8.83%
Annual OCF: $6.49B
+373 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
21.8x
Forensic: PRISTINE QUALITY
-$8.04B Net Debt
Cash: $3.6B / Debt: $11.6B
HOLD
ORCL$119.40
Oracle Corporation
Technology • $372.3B Mcap
8.59%
Annual OCF: $31.98B
+349 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.87x
21.8x
Forensic: PRISTINE QUALITY
-$119.11B Net Debt
Cash: $37.1B / Debt: $156.2B
HOLD
XOM$163.63
ExxonMobil Holdings Corporation
Energy • $667.5B Mcap
7.79%
Annual OCF: $51.97B
+269 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.80x
23.1x
Forensic: MODERATE WATCHLIST
-$31.39B Net Debt
Cash: $12.2B / Debt: $43.5B
HOLD
PFE$29.12
Pfizer Inc.
Healthcare • $166.0B Mcap
7.05%
Annual OCF: $11.70B
+195 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.51x
21.4x
Forensic: PRISTINE QUALITY
-$49.68B Net Debt
Cash: $14.3B / Debt: $64.0B
BUY
META$645.59
Meta Platforms, Inc.
Technology • $1650.7B Mcap
7.02%
Annual OCF: $115.80B
+192 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
27.3x
Forensic: PRISTINE QUALITY
-$1.45B Net Debt
Cash: $82.5B / Debt: $83.9B
HOLD
COIN$134.45
Coinbase Global, Inc.
Financial Services • $35.6B Mcap
6.83%
Annual OCF: $2.43B
+173 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$61.34
Freeport-McMoRan Inc.
Basic Materials • $88.0B Mcap
6.38%
Annual OCF: $5.61B
+128 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.55x
40.0x
Forensic: MODERATE WATCHLIST
-$6.15B Net Debt
Cash: $4.3B / Debt: $10.5B
HOLD
LMT$596.95
Lockheed Martin Corporation
Industrials • $137.9B Mcap
6.21%
Annual OCF: $8.56B
+111 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.71x
27.5x
Forensic: PRISTINE QUALITY
-$15.74B Net Debt
Cash: $6.0B / Debt: $21.7B
BUY
QCOM$172.34
QUALCOMM Incorporated
Technology • $184.4B Mcap
6.04%
Annual OCF: $11.14B
+94 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 0.82x
13.5x
Forensic: MODERATE WATCHLIST
-$7.43B Net Debt
Cash: $7.7B / Debt: $15.1B
BUY
SCHW$93.19
The Charles Schwab Corporation
Financial Services • $160.8B Mcap
5.79%
Annual OCF: $9.31B
+69 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.05x
18.2x
Forensic: PRISTINE QUALITY
+$65.75B Net Cash
Cash: $96.7B / Debt: $30.9B
BUY
CARR$53.20
Carrier Global Corporation
Industrials • $43.5B Mcap
5.77%
Annual OCF: $2.51B
+67 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.69x
29.4x
Forensic: PRISTINE QUALITY
-$10.90B Net Debt
Cash: $1.4B / Debt: $12.2B
BUY
MCD$279.02
McDonald's Corporation
Consumer Discretionary • $196.9B Mcap
5.36%
Annual OCF: $10.55B
+26 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.23x
23.0x
Forensic: PRISTINE QUALITY
-$53.62B Net Debt
Cash: $1.2B / Debt: $54.8B
BUY
ABT$109.58
Abbott Laboratories
Healthcare • $189.8B Mcap
5.04%
Annual OCF: $9.57B
-6 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.47x
29.1x
Forensic: PRISTINE QUALITY
-$9.56B Net Debt
Cash: $4.3B / Debt: $13.9B
SELL
PG$167.68
The Procter & Gamble Company
Consumer Defensive • $388.6B Mcap
5.03%
Annual OCF: $19.56B
-7 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.22x
24.2x
Forensic: PRISTINE QUALITY
-$19.66B Net Debt
Cash: $15.4B / Debt: $35.0B
HOLD
AMZN$272.58
Amazon.com, Inc.
Consumer Discretionary • $2947.5B Mcap
4.73%
Annual OCF: $139.51B
-37 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.80x
37.9x
Forensic: PRISTINE QUALITY
-$38.76B Net Debt
Cash: $114.2B / Debt: $153.0B
BUY
HD$350.77
The Home Depot, Inc.
Consumer Discretionary • $350.0B 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
GOOGL$290.81
Alphabet Inc.
Technology • $3575.6B Mcap
4.61%
Annual OCF: $164.71B
-49 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.25x
27.1x
Forensic: MODERATE WATCHLIST
+$205.81B Net Cash
Cash: $265.1B / Debt: $59.3B
HOLD
MSFT$542.88
Microsoft Corporation
Technology • $4031.5B Mcap
4.54%
Annual OCF: $182.94B
-56 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.37x
30.1x
Forensic: MODERATE WATCHLIST
+$7.68B Net Cash
Cash: $64.5B / Debt: $56.8B
HOLD
CEG$270.93
Constellation Energy Corporation
Utilities • $96.0B Mcap
4.42%
Annual OCF: $4.24B
-68 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.83x
41.4x
Forensic: PRISTINE QUALITY
-$8.39B Net Debt
Cash: $0.6B / Debt: $9.0B
BUY
AMGN$463.42
Amgen Inc.
Healthcare • $250.7B Mcap
3.97%
Annual OCF: $9.96B
-113 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.29x
32.5x
Forensic: MODERATE WATCHLIST
-$41.41B Net Debt
Cash: $13.2B / Debt: $54.6B
HOLD
NFLX$62.90
Netflix, Inc.
Communication Services • $258.3B Mcap
3.93%
Annual OCF: $10.15B
-117 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.92x
23.5x
Forensic: PRISTINE QUALITY
-$6.24B Net Debt
Cash: $8.2B / Debt: $14.5B
HOLD
RTX$199.55
RTX Corporation
Industrials • $269.3B Mcap
3.92%
Annual OCF: $10.57B
-118 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.57x
40.0x
Forensic: PRISTINE QUALITY
-$30.34B Net Debt
Cash: $9.2B / Debt: $39.5B
HOLD
ASML$1539.40
ASML Holding N.V.
Technology • $593.3B Mcap
3.83%
Annual OCF: $22.73B
-127 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.36x
61.7x
Forensic: PRISTINE QUALITY
+$8.35B Net Cash
Cash: $12.7B / Debt: $4.4B
SELL
EQIX$1060.63
Equinix, Inc.
Real Estate • $105.0B Mcap
3.72%
Annual OCF: $3.91B
-138 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.90x
77.8x
Forensic: PRISTINE QUALITY
-$20.37B Net Debt
Cash: $2.4B / Debt: $22.7B
SELL
ABBV$291.93
AbbVie Inc.
Healthcare • $516.0B Mcap
3.69%
Annual OCF: $19.03B
-141 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 4.50x
122.0x
Forensic: PRISTINE QUALITY
-$56.73B Net Debt
Cash: $10.8B / Debt: $67.5B
BUY
CSCO$98.50
Cisco Systems, Inc.
Technology • $388.4B Mcap
3.65%
Annual OCF: $14.18B
-145 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.07x
29.3x
Forensic: MODERATE WATCHLIST
-$13.61B Net Debt
Cash: $15.9B / Debt: $29.5B
HOLD
JNJ$281.02
Johnson & Johnson
Healthcare • $676.5B 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$50.93
Bank of America Corporation
Financial Services • $351.4B Mcap
3.59%
Annual OCF: $12.61B
-151 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
MA$653.54
Mastercard Incorporated
Financial Services • $569.4B 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
INTC$60.16
Intel Corporation
Technology • $319.6B Mcap
3.04%
Annual OCF: $9.70B
-206 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
V$420.33
Visa Inc.
Financial Services • $784.3B Mcap
3.03%
Annual OCF: $23.73B
-207 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.01x
33.4x
Forensic: PRISTINE QUALITY
-$7.99B Net Debt
Cash: $14.1B / Debt: $22.1B
HOLD
AAPL$348.39
Apple Inc.
Technology • $5062.8B Mcap
2.87%
Annual OCF: $145.10B
-223 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$296.26
Texas Instruments Incorporated
Technology • $270.6B Mcap
2.64%
Annual OCF: $7.15B
-246 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.43x
54.1x
Forensic: PRISTINE QUALITY
-$5.91B Net Debt
Cash: $8.1B / Debt: $14.1B
BUY
GE$333.30
GE Aerospace
Industrials • $345.8B Mcap
2.47%
Annual OCF: $8.54B
-263 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.98x
39.7x
Forensic: PRISTINE QUALITY
-$10.70B Net Debt
Cash: $9.8B / Debt: $20.5B
HOLD
NVDA$173.15
NVIDIA Corporation
Technology • $4182.7B Mcap
2.46%
Annual OCF: $102.72B
-264 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.86x
34.8x
Forensic: MODERATE WATCHLIST
+$51.43B Net Cash
Cash: $62.5B / Debt: $11.0B
HOLD
ISRG$454.38
Intuitive Surgical, Inc.
Healthcare • $157.5B Mcap
1.92%
Annual OCF: $3.03B
-318 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.02x
53.2x
Forensic: PRISTINE QUALITY
+$3.95B Net Cash
Cash: $4.0B / Debt: $0.1B
HOLD
KO$96.08
The Coca-Cola Company
Consumer Defensive • $413.3B Mcap
1.79%
Annual OCF: $7.41B
-331 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.57x
31.5x
Forensic: PRISTINE QUALITY
-$28.89B Net Debt
Cash: $16.6B / Debt: $45.5B
HOLD
AVGO$333.82
Broadcom Inc.
Technology • $1593.5B Mcap
1.73%
Annual OCF: $27.54B
-337 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.19x
68.9x
Forensic: ELEVATED CONCERN
-$41.16B Net Debt
Cash: $24.0B / Debt: $65.1B
SELL
LLY$1418.68
Eli Lilly and Company
Healthcare • $1263.7B Mcap
1.33%
Annual OCF: $16.81B
-377 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.81x
61.2x
Forensic: MODERATE WATCHLIST
-$37.61B Net Debt
Cash: $4.9B / Debt: $42.5B
HOLD
SNOW$297.67
Snowflake Inc.
Technology • $105.0B Mcap
1.16%
Annual OCF: $1.22B
-394 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$377.11
Tesla, Inc.
Consumer Discretionary • $1490.6B Mcap
0.99%
Annual OCF: $14.75B
-411 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 3.89x
393.3x
Forensic: PRISTINE QUALITY
+$30.73B Net Cash
Cash: $45.5B / Debt: $14.7B
SELL
AMD$537.35
Advanced Micro Devices, Inc.
Technology • $881.3B Mcap
0.87%
Annual OCF: $7.71B
-423 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.78x
203.5x
Forensic: PRISTINE QUALITY
+$11.93B Net Cash
Cash: $15.8B / Debt: $3.9B
BUY
BA$172.49
The Boeing Company
Industrials • $136.7B Mcap
0.78%
Annual OCF: $1.06B
-432 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.48x
61.3x
Forensic: PRISTINE QUALITY
-$33.76B Net Debt
Cash: $20.7B / Debt: $54.4B
SELL
ARM$184.26
Arm Holdings plc
Technology • $197.2B Mcap
0.77%
Annual OCF: $1.52B
-433 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.69x
219.1x
Forensic: PRISTINE QUALITY
+$3.16B Net Cash
Cash: $3.6B / Debt: $0.5B
HOLD
CRWD$229.37
CrowdStrike Holdings, Inc.
Technology • $234.8B Mcap
0.69%
Annual OCF: $1.61B
-441 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$168.21
Palantir Technologies Inc.
Technology • $405.4B Mcap
0.53%
Annual OCF: $2.13B
-457 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.31x
248.7x
Forensic: MODERATE WATCHLIST
+$10.33B Net Cash
Cash: $10.6B / Debt: $0.2B
HOLD
CVX$209.21
Chevron Corporation
Technology • $408.2B Mcap
0.00%
Annual OCF: $0.00B
-510 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: 1.00x
99.9x
Forensic: CLEAN
+$0.00B Net Cash
Cash: $0.0B / Debt: $0.0B
BUY
NEM$121.14
Newmont Corporation
Basic Materials • $125.9B Mcap
0.00%
Annual OCF: $0.00B
-510 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: 1.00x
99.9x
Forensic: CLEAN
+$0.00B Net Cash
Cash: $0.0B / Debt: $0.0B
HOLD
MSTR$125.00
MicroStrategy Incorporated
Technology • $52.9B 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$188.30
Morgan Stanley
Financial Services • $294.3B Mcap
-6.08%
Annual OCF: $-17.89B
-1118 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -1.06x
17.5x
Forensic: PRISTINE QUALITY
+$396.87B Net Cash
Cash: $767.4B / Debt: $370.5B
HOLD
WFC$86.33
Wells Fargo & Company
Financial Services • $259.1B Mcap
-7.33%
Annual OCF: $-19.00B
-1243 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$343.36
JPMorgan Chase & Co.
Financial Services • $911.8B Mcap
-16.21%
Annual OCF: $-147.78B
-2131 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.59x
16.0x
Forensic: PRISTINE QUALITY
+$1091.97B Net Cash
Cash: $1592.0B / Debt: $500.0B
HOLD
GS$915.23
The Goldman Sachs Group, Inc.
Financial Services • $264.0B Mcap
-17.10%
Annual OCF: $-45.15B
-2220 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.63x
15.4x
Forensic: PRISTINE QUALITY
+$776.76B Net Cash
Cash: $1162.9B / Debt: $386.1B
HOLD
SMCI$28.69
Super Micro Computer, Inc.
Technology • $18.9B Mcap
-36.03%
Annual OCF: $-6.81B
-4113 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -3.05x
8.5x
Forensic: CRITICAL ALERT
-$1.85B Net Debt
Cash: $6.9B / Debt: $8.8B
SELL