| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $48.54 now vs $12.33 five years ago (+294%); a value stock that finally re-rated on AI + Juniper. |
| Business Model | Enterprise IT — Networking (Juniper + Aruba) + Cloud & AI (servers, storage, GreenLake) + Financial Services; products + as-a-service. |
| Competitive Moat | MODERATE Real networking franchise + GreenLake stickiness, but a commoditized, thin-margin server core. |
| Past 5-YR Drivers | The Juniper acquisition, AI-server demand, GreenLake as-a-service, and cost restructuring. |
| Recent Stock Move | $48.54, roughly doubled after the June Q2 print; +151% over two years. |
| Revenue Trend | DECELERATING YoY revenue growth 40.0%→30.0% (Q2'26→Q3'26E). |
| Margin Trend | Slight Up Margin 13.3%→13.8% (Q2'26→Q3'26E). |
| TTM OP Trajectory | DECELERATING TTM OP QoQ +21.6%→+19.0% (Q2'26→Q3'26E). |
| Key Opportunities | Juniper / networking, AI infrastructure ($16.4B orders), and deleveraging → capital return. |
| Key Risks | Commoditized server core + AI-margin dilution, acquisition-flattered growth, and debt + dilution. |
| Catalysts | FY2026 delivery (~$3.40 EPS), AI-order conversion, and buyback resumption (early 2027). |
| P/E(ttm) Valuation | 15x — re-rated from ~9×, still cheap; skepticism on growth durability. |
| Segment | FY2025 Revenue | Growth · Margin | Key Details |
|---|---|---|---|
| Cloud & AI | ~$27.0B | +8% · ~8% | Servers (incl. AI), Alletra storage, GreenLake, Financial Services — the volume + AI engine. |
| Networking (Aruba + Juniper) | $6.9B | +51% · 23% | Post-Juniper franchise — the high-margin growth engine; 20th straight Gartner leader. |
| Corporate & Other | $0.8B | −24% | Advisory / telco. |
| Total | $34.3B | +14% | GreenLake ARR $3.15B (+63%); non-GAAP OP $3.35B (9.8%); non-GAAP EPS $1.94. |
Nvidia GPUs (single-source)
Memory / components (DRAM, NAND), Broadcom
Contract manufacturers / ODMs
Juniper Mist AI + Aruba engineers
Networking (Juniper + Aruba) · Cloud & AI (servers, Alletra storage, GreenLake)
+ Financial Services
Products + as-a-service; ~10–13% margin
~50,000 GreenLake customers
Enterprises & governments (sovereign AI)
Service providers & data centers
Broad, unconcentrated global base
| USD | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26E | Q4'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Jul 2024 | Oct 2024 | Jan 2025 | Apr 2025 | Jul 2025 | Oct 2025 | Jan 2026 | Apr 2026 | Jul 2026 | Oct 2026 |
| Stock | $20.15 | $19.31 | $20.64 | $15.36 | $18.03 | $23.77 | $23.85 | $22.54 | $45.10 | $48.54 |
| Stock QoQ | 20% | -4% | 7% | -26% | 17% | 32% | 0% | -5% | 100% | 8% |
| Rev YoY | 10% | 15% | 16% | 6% | 18% | 14% | 18% | 40% | 30% | 30% |
| OM% | 10% | 11% | 10% | 8% | 9% | 12% | 13% | 13% | 14% | 14% |
| R40 | 20% | 26% | 26% | 14% | 27% | 27% | 31% | 53% | 44% | 44% |
| TTM OP | $2,940M | $3,168M | $3,173M | $3,102M | $3,108M | $3,353M | $3,755M | $4,565M | $5,430M | $6,050M |
| TTM OP QoQ | 2% | 8% | 0% | -2% | 0% | 8% | 12% | 22% | 19% | 11% |
| FCF/OP | 93% | 62% | 52% | 3% | 7% | 19% | 57% | 87% | 91% | 83% |
| Debt/EBITDA | 2.1x | 3.2x | 3.1x | 3.2x | 4.2x | 3.7x | 3.2x | 2.7x | 2.7x | 2.7x |
| P/E | 11x | 10x | 11x | 8x | 10x | 12x | 11x | 9x | 15x | 15x |
| Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26E | Q4'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jan22 | Apr22 | Jul22 | Oct22 | Jan23 | Apr23 | Jul23 | Oct23 | Jan24 | Apr24 | Jul24 | Oct24 | Jan25 | Apr25 | Jul25 | Oct25 | Jan26 | Apr26 | Jul26 | Oct26 | |
| R40 > 40% | ✅ | ✅ | ✅ | |||||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM FCF/OP > 60% | ✅ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 3 | 1 | 3 | 3 | 2 | 1 | 1 | 1 | 3 | 3 | 4 | 4 | 1 | 1 | 2 | 1 | 4 | 6 | 4 | 4 |
| Stock QoQ | +14% | +10% | -22% | -8% | +33% | -1% | +7% | +5% | -1% | +5% | +20% | -4% | +7% | -26% | +17% | +32% | +0% | -5% | +100% | +8% |
| P/E ttm | 7x | 8x | 6x | 5x | 7x | 7x | 7x | 8x | 8x | 9x | 11x | 10x | 11x | 8x | 10x | 12x | 11x | 9x | 15x | 15x |