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
4.86%
10Y-2Y Slope: +11 bps | 10Y-3M: +84 bps
CBOE VIX Volatility
21.52
ELEVATED HEDGING
Beats 10Y Hurdle (≥5.10%)
18 / 58
Positive Carry Cash Compounders
Equity Benchmarks
$748 (+1.67%)
SPY S&P 500 | QQQ: $671 (+2.30%)
Real Assets & Energy
$87.63 WTI
Gold (GLD): $376.97 (+1.19%)
Credit & USD Liquidity
$77.44 HYG
DXY Proxy (UUP): $29.02 (-0.36%)
🏦 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 58 covered equities.
Curve Regime: POSITIVE TERM SLOPE (+11 bps 10s/2s)
3M TREASURY
4.02%
52W: 3.51% – 4.15%
2Y TREASURY
4.75%
52W: 3.38% – 4.88%
5Y TREASURY
4.66%
52W: 3.51% – 5.15%
10Y TREASURY (ANCHOR)
4.86%
52W: 3.96% – 5.36%
30Y TREASURY
5.25%
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) $168.11 (+2.05%)
P/E: 29.6x • Avg OCF Yield: 7.6%
Secular Compounders & AI CapEx • Coverage: 4B / 14H / 4S
Communication Services (XLC) $107.03 (+2.14%)
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) $57.70 (+0.95%)
P/E: 15.6x • Avg OCF Yield: -2.0%
Higher-for-Longer Net Interest Margin • Coverage: 2B / 6H / 1S
Energy (XLE) $61.74 (+0.19%)
P/E: 15.4x • Avg OCF Yield: 9.7%
Free Cash Flow Yield & Real Asset Hedge • Coverage: 2B / 2H / 0S
Industrials (XLI) $167.41 (+2.91%)
P/E: 26.8x • Avg OCF Yield: 4.7%
Grid Electrification & Defense Backlog • Coverage: 2B / 2H / 2S
Quadrant III: Defensive Cash Flow & Baseload YieldBARBELL CORE
Healthcare (XLV) $186.46 (+0.90%)
P/E: 30.4x • Avg OCF Yield: 3.8%
Inelastic Demand & GLP-1 Cash Flows • Coverage: 3B / 3H / 1S
Consumer Staples (XLP) $90.18 (+0.11%)
P/E: 24.3x • Avg OCF Yield: 3.8%
Defensive Pricing Power & Dividend Floor • Coverage: 3B / 2H / 1S
Utilities (XLU) $43.55 (+0.97%)
P/E: 17.9x • Avg OCF Yield: 4.6%
AI Data-Center Baseload Power Demand • Coverage: 1B / 0H / 0S
Quadrant IV: Rate-Sensitive & Cyclical WatchSELECTIVE / HEDGE
Consumer Discretionary (XLY) $121.05 (+2.95%)
P/E: 25.3x • Avg OCF Yield: 3.8%
Rate-Sensitive Household Credit Watch • Coverage: 3B / 2H / 1S
Materials (XLB) $52.87 (+1.77%)
P/E: 22.0x • Avg OCF Yield: 6.3%
Critical Minerals & Industrial Cyclicals • Coverage: 0B / 1H / 0S
⚖️ Single-Stock Sovereign Yield Gravity & Duration Matrix (58 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$388.83
Taiwan Semiconductor Manufacturing
Technology • $2016.6B Mcap
112.81%
Annual OCF: $2274.98B
+10771 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$20.87
IREN Limited
Technology • $8.9B Mcap
23.60%
Annual OCF: $2.10B
+1850 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$134.50
ConocoPhillips
Energy • $159.0B Mcap
12.45%
Annual OCF: $19.80B
+735 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.48x
19.9x
Forensic: PRISTINE QUALITY
-$13.51B Net Debt
Cash: $9.9B / Debt: $23.4B
BUY
CRWV$48.08
CoreWeave Inc.
Technology • $26.5B Mcap
11.55%
Annual OCF: $3.06B
+645 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$195.52
First Solar, Inc.
Energy • $21.0B Mcap
9.81%
Annual OCF: $2.06B
+471 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.35x
13.7x
Forensic: PRISTINE QUALITY
+$0.96B Net Cash
Cash: $1.6B / Debt: $0.7B
BUY
HON$225.44
Honeywell International Inc.
Industrials • $71.5B Mcap
8.97%
Annual OCF: $6.41B
+387 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.36x
15.1x
Forensic: PRISTINE QUALITY
-$29.37B Net Debt
Cash: $6.2B / Debt: $35.6B
SELL
SLB$50.24
SLB N.V.
Energy • $74.2B Mcap
8.75%
Annual OCF: $6.49B
+365 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
22.0x
Forensic: PRISTINE QUALITY
-$8.04B Net Debt
Cash: $3.6B / Debt: $11.6B
HOLD
ORCL$118.28
Oracle Corporation
Technology • $368.7B Mcap
8.67%
Annual OCF: $31.98B
+357 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.87x
21.6x
Forensic: PRISTINE QUALITY
-$119.11B Net Debt
Cash: $37.1B / Debt: $156.2B
HOLD
XOM$164.84
ExxonMobil Holdings Corporation
Energy • $672.4B Mcap
7.73%
Annual OCF: $51.97B
+263 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$639.08
Meta Platforms, Inc.
Technology • $1634.0B Mcap
7.09%
Annual OCF: $115.80B
+199 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.92x
27.0x
Forensic: PRISTINE QUALITY
-$1.45B Net Debt
Cash: $82.5B / Debt: $83.9B
HOLD
PFE$29.25
Pfizer Inc.
Healthcare • $166.7B Mcap
7.02%
Annual OCF: $11.70B
+192 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$135.91
Coinbase Global, Inc.
Financial Services • $36.0B Mcap
6.75%
Annual OCF: $2.43B
+165 bps
vs 5.10% 10Y Treasury
POSITIVE CARRY FORTRESS
OCF/NI Conv: 1.93x
28.6x
Forensic: MODERATE WATCHLIST
+$0.99B Net Cash
Cash: $8.8B / Debt: $7.8B
HOLD
LMT$576.66
Lockheed Martin Corporation
Industrials • $133.2B Mcap
6.43%
Annual OCF: $8.56B
+133 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.71x
26.5x
Forensic: PRISTINE QUALITY
-$15.74B Net Debt
Cash: $6.0B / Debt: $21.7B
BUY
FCX$61.84
Freeport-McMoRan Inc.
Basic Materials • $88.7B Mcap
6.32%
Annual OCF: $5.61B
+122 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 2.55x
40.3x
Forensic: MODERATE WATCHLIST
-$6.15B Net Debt
Cash: $4.3B / Debt: $10.5B
HOLD
QCOM$170.96
QUALCOMM Incorporated
Technology • $182.9B Mcap
6.09%
Annual OCF: $11.14B
+99 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 0.82x
13.4x
Forensic: MODERATE WATCHLIST
-$7.43B Net Debt
Cash: $7.7B / Debt: $15.1B
BUY
SCHW$92.71
The Charles Schwab Corporation
Financial Services • $160.0B Mcap
5.82%
Annual OCF: $9.31B
+72 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$53.92
Carrier Global Corporation
Industrials • $44.1B Mcap
5.69%
Annual OCF: $2.51B
+59 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.69x
29.8x
Forensic: PRISTINE QUALITY
-$10.90B Net Debt
Cash: $1.4B / Debt: $12.2B
BUY
MCD$279.78
McDonald's Corporation
Consumer Discretionary • $197.5B Mcap
5.34%
Annual OCF: $10.55B
+24 bps
vs 5.10% 10Y Treasury
BEATS 10Y HURDLE
OCF/NI Conv: 1.23x
23.1x
Forensic: PRISTINE QUALITY
-$53.62B Net Debt
Cash: $1.2B / Debt: $54.8B
BUY
PG$166.08
The Procter & Gamble Company
Consumer Defensive • $384.9B Mcap
5.08%
Annual OCF: $19.56B
-2 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.22x
24.0x
Forensic: PRISTINE QUALITY
-$19.66B Net Debt
Cash: $15.4B / Debt: $35.0B
HOLD
ABT$109.83
Abbott Laboratories
Healthcare • $190.2B 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$272.26
Amazon.com, Inc.
Consumer Discretionary • $2942.6B Mcap
4.74%
Annual OCF: $139.51B
-36 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$350.35
The Home Depot, Inc.
Consumer Discretionary • $349.5B Mcap
4.67%
Annual OCF: $16.32B
-43 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
CEG$260.81
Constellation Energy Corporation
Utilities • $92.4B Mcap
4.59%
Annual OCF: $4.24B
-51 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.83x
39.8x
Forensic: PRISTINE QUALITY
-$8.29B Net Debt
Cash: $0.7B / Debt: $9.0B
BUY
MSFT$540.72
Microsoft Corporation
Technology • $4015.0B Mcap
4.56%
Annual OCF: $182.94B
-54 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.37x
30.0x
Forensic: MODERATE WATCHLIST
+$7.68B Net Cash
Cash: $64.5B / Debt: $56.8B
HOLD
GOOGL$294.32
Alphabet Inc.
Technology • $3618.4B Mcap
4.55%
Annual OCF: $164.71B
-55 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.25x
27.4x
Forensic: MODERATE WATCHLIST
+$205.81B Net Cash
Cash: $265.1B / Debt: $59.3B
HOLD
RTX$193.43
RTX Corporation
Industrials • $261.0B Mcap
4.05%
Annual OCF: $10.57B
-105 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.57x
38.8x
Forensic: PRISTINE QUALITY
-$30.34B Net Debt
Cash: $9.2B / Debt: $39.5B
HOLD
AMGN$459.81
Amgen Inc.
Healthcare • $248.7B 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
ASML$1496.64
ASML Holding N.V.
Technology • $576.8B Mcap
3.94%
Annual OCF: $22.73B
-116 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.36x
60.0x
Forensic: PRISTINE QUALITY
+$8.35B Net Cash
Cash: $12.7B / Debt: $4.4B
SELL
NFLX$63.97
Netflix, Inc.
Communication Services • $262.7B Mcap
3.86%
Annual OCF: $10.15B
-124 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.92x
23.9x
Forensic: PRISTINE QUALITY
-$6.24B Net Debt
Cash: $8.2B / Debt: $14.5B
HOLD
EQIX$1049.01
Equinix, Inc.
Real Estate • $103.8B Mcap
3.77%
Annual OCF: $3.91B
-133 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 2.90x
76.9x
Forensic: PRISTINE QUALITY
-$20.37B Net Debt
Cash: $2.4B / Debt: $22.7B
SELL
ABBV$291.34
AbbVie Inc.
Healthcare • $515.0B 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
CSCO$97.24
Cisco Systems, Inc.
Technology • $383.4B Mcap
3.70%
Annual OCF: $14.18B
-140 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 1.07x
28.9x
Forensic: MODERATE WATCHLIST
-$13.61B Net Debt
Cash: $15.9B / Debt: $29.5B
HOLD
JNJ$277.75
Johnson & Johnson
Healthcare • $668.6B Mcap
3.67%
Annual OCF: $24.53B
-143 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.92x
24.9x
Forensic: PRISTINE QUALITY
-$30.70B Net Debt
Cash: $17.2B / Debt: $47.9B
BUY
BAC$50.29
Bank of America Corporation
Financial Services • $347.0B Mcap
3.63%
Annual OCF: $12.61B
-147 bps
vs 5.10% 10Y Treasury
YIELD-COMPETITIVE CORE
OCF/NI Conv: 0.41x
11.4x
Forensic: PRISTINE QUALITY
+$454.77B Net Cash
Cash: $820.7B / Debt: $365.9B
HOLD
INTC$57.37
Intel Corporation
Technology • $304.9B Mcap
3.18%
Annual OCF: $9.70B
-192 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$655.04
Mastercard Incorporated
Financial Services • $570.7B Mcap
3.09%
Annual OCF: $17.65B
-201 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.18x
38.1x
Forensic: PRISTINE QUALITY
-$8.54B Net Debt
Cash: $10.5B / Debt: $19.0B
SELL
V$421.36
Visa Inc.
Financial Services • $786.2B Mcap
2.93%
Annual OCF: $23.06B
-217 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.15x
39.2x
Forensic: PRISTINE QUALITY
-$11.09B Net Debt
Cash: $14.1B / Debt: $25.2B
HOLD
AAPL$349.17
Apple Inc.
Technology • $5074.2B Mcap
2.86%
Annual OCF: $145.10B
-224 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.10x
38.4x
Forensic: MODERATE WATCHLIST
-$23.39B Net Debt
Cash: $56.7B / Debt: $80.1B
HOLD
TXN$288.46
Texas Instruments Incorporated
Technology • $263.7B Mcap
2.71%
Annual OCF: $7.15B
-239 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.43x
52.7x
Forensic: PRISTINE QUALITY
-$5.91B Net Debt
Cash: $8.1B / Debt: $14.1B
BUY
GE$330.64
GE Aerospace
Industrials • $343.1B Mcap
2.49%
Annual OCF: $8.54B
-261 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.98x
39.4x
Forensic: PRISTINE QUALITY
-$10.70B Net Debt
Cash: $9.8B / Debt: $20.5B
HOLD
NVDA$178.09
NVIDIA Corporation
Technology • $4300.3B Mcap
2.39%
Annual OCF: $102.72B
-271 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.86x
35.8x
Forensic: MODERATE WATCHLIST
+$51.43B Net Cash
Cash: $62.5B / Debt: $11.0B
HOLD
ISRG$458.42
Intuitive Surgical, Inc.
Healthcare • $158.9B Mcap
1.91%
Annual OCF: $3.03B
-319 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.02x
53.7x
Forensic: PRISTINE QUALITY
+$3.95B Net Cash
Cash: $4.0B / Debt: $0.1B
HOLD
AVGO$315.66
Broadcom Inc.
Technology • $1506.6B Mcap
1.83%
Annual OCF: $27.54B
-327 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.19x
65.1x
Forensic: ELEVATED CONCERN
-$41.16B Net Debt
Cash: $24.0B / Debt: $65.1B
SELL
KO$95.32
The Coca-Cola Company
Consumer Defensive • $410.1B Mcap
1.81%
Annual OCF: $7.41B
-329 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.57x
31.3x
Forensic: PRISTINE QUALITY
-$28.89B Net Debt
Cash: $16.6B / Debt: $45.5B
HOLD
LLY$1395.25
Eli Lilly and Company
Healthcare • $1242.8B Mcap
1.35%
Annual OCF: $16.81B
-375 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.81x
60.2x
Forensic: MODERATE WATCHLIST
-$37.61B Net Debt
Cash: $4.9B / Debt: $42.5B
HOLD
SNOW$288.55
Snowflake Inc.
Technology • $101.8B Mcap
1.20%
Annual OCF: $1.22B
-390 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$376.00
Tesla, Inc.
Consumer Discretionary • $1486.3B Mcap
0.99%
Annual OCF: $14.75B
-411 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 3.89x
392.2x
Forensic: PRISTINE QUALITY
+$30.73B Net Cash
Cash: $45.5B / Debt: $14.7B
SELL
AMD$484.66
Advanced Micro Devices, Inc.
Technology • $794.9B Mcap
0.97%
Annual OCF: $7.71B
-413 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.78x
183.6x
Forensic: PRISTINE QUALITY
+$11.93B Net Cash
Cash: $15.8B / Debt: $3.9B
BUY
ARM$183.31
Arm Holdings plc
Technology • $196.1B Mcap
0.78%
Annual OCF: $1.52B
-432 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.69x
217.9x
Forensic: PRISTINE QUALITY
+$3.16B Net Cash
Cash: $3.6B / Debt: $0.5B
HOLD
BA$175.33
The Boeing Company
Industrials • $138.9B Mcap
0.76%
Annual OCF: $1.06B
-434 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 0.48x
62.3x
Forensic: PRISTINE QUALITY
-$33.76B Net Debt
Cash: $20.7B / Debt: $54.4B
SELL
CRWD$221.51
CrowdStrike Holdings, Inc.
Technology • $226.8B Mcap
0.71%
Annual OCF: $1.61B
-439 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$167.16
Palantir Technologies Inc.
Technology • $402.8B Mcap
0.53%
Annual OCF: $2.13B
-457 bps
vs 5.10% 10Y Treasury
LONG-DURATION GROWTH
OCF/NI Conv: 1.31x
247.1x
Forensic: MODERATE WATCHLIST
+$10.33B Net Cash
Cash: $10.6B / Debt: $0.2B
HOLD
WFC$85.27
Wells Fargo & Company
Financial Services • $256.0B 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
MSTR$126.34
MicroStrategy Incorporated
Technology • $53.5B 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$187.85
Morgan Stanley
Financial Services • $293.6B Mcap
-6.09%
Annual OCF: $-17.89B
-1119 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
JPM$338.40
JPMorgan Chase & Co.
Financial Services • $898.7B Mcap
-16.44%
Annual OCF: $-147.78B
-2154 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.59x
15.8x
Forensic: PRISTINE QUALITY
+$1091.97B Net Cash
Cash: $1592.0B / Debt: $500.0B
HOLD
GS$898.86
The Goldman Sachs Group, Inc.
Financial Services • $259.3B Mcap
-17.41%
Annual OCF: $-45.15B
-2251 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -2.63x
15.1x
Forensic: PRISTINE QUALITY
+$776.76B Net Cash
Cash: $1162.9B / Debt: $386.1B
HOLD
SMCI$29.01
Super Micro Computer, Inc.
Technology • $19.1B Mcap
-35.65%
Annual OCF: $-6.81B
-4075 bps
vs 5.10% 10Y Treasury
DURATION COMPRESSION RISK
OCF/NI Conv: -3.05x
8.6x
Forensic: CRITICAL ALERT
-$1.85B Net Debt
Cash: $6.9B / Debt: $8.8B
SELL