{
  "as_of": "2026-10-23",
  "price_date": "2026-10-22 close 16:00 EDT",
  "price": 144.75,
  "shares_basic_bn": 13.581063709,
  "debt_bn": 38.844,
  "liquidity_bn": 89.85499999999999,
  "equity_bn": 1965.85897187775,
  "ev_approx_bn": 1914.84797187775,
  "ev_q3_annualized_revenue": 32.84473365141938,
  "ev_9m_annualized_revenue": 53.02721186383756,
  "cashflow_proxy_9m": -34.972,
  "si_capex_share": 0.8320331190580207,
  "connectivity_operating_margin": 0.4510289634146341,
  "si_operating_margin": 0.05701058201058201,
  "si_revenue_share": 0.518696397941681,
  "reverse_fcff_25": 76.59391887511,
  "reverse_revenue_at20pct": 382.96959437555,
  "reverse_revenue_cagr5": 0.45713284615260164,
  "stress_runway_years": 1.9270058904266267,
  "scenarios": [
    {
      "name": "Défavorable",
      "revenue": [
        35,
        10,
        50
      ],
      "margin": [
        0.15,
        0.1,
        0.1
      ],
      "multiple": 20,
      "shares": 15.5,
      "netcash": 0,
      "fcff": [
        5.25,
        1,
        5
      ],
      "equity": 225,
      "terminal_price": 14.516129032258064,
      "change": -0.8997158616078891,
      "cagr5": -0.3686845039365705
    },
    {
      "name": "Intermédiaire",
      "revenue": [
        55,
        15,
        140
      ],
      "margin": [
        0.25,
        0.15,
        0.2
      ],
      "multiple": 25,
      "shares": 15,
      "netcash": 0,
      "fcff": [
        13.75,
        2.25,
        28
      ],
      "equity": 1100,
      "terminal_price": 73.33333333333333,
      "change": -0.4933793897524468,
      "cagr5": -0.12715612087619166
    },
    {
      "name": "Très favorable",
      "revenue": [
        80,
        25,
        300
      ],
      "margin": [
        0.3,
        0.2,
        0.25
      ],
      "multiple": 30,
      "shares": 14.5,
      "netcash": 0,
      "fcff": [
        24,
        5,
        75
      ],
      "equity": 3120,
      "terminal_price": 215.17241379310346,
      "change": 0.4865106306950153,
      "cagr5": 0.0825142047559162
    }
  ]
}