Everpure

P · NYSE · Information Technology · Financials, fiscal 2017 to 2026

P · Last close · October 26, 2026

$131.33

Everpure's revenue rose 15.6% to $3.7 billion in fiscal 2026. Its operating margin was 3.1%, up from 2.7% a year earlier. Free cash flow was $616 million, up 16.9%. It paid out $343 million in dividends and buybacks, 56% of free cash flow.

Everpure, Inc. Latest fiscal year ended February 1, 2026 10-K filed March 25, 2026 · 0001474432-26-000027 Updated October 9, 2026

Revenue

$3.7B

15.6%

Operating margin

3.1%

0.4 pts

Net income

$188M

76.3%

Free cash flow

$616M

16.9%

Return on equity

13.7%

5.4 pts

Market cap

$45.4B

Oct 26 close

P/E

179.9x

On $0.73 EPS, 4 qtrs

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on equity is net income as a share of shareholders' equity. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2023 to 2026, earnings per share grew 33.7% a year and net income 37.1% a year, as new shares raised the share count by 1% and diluted each share's earnings.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Everpure yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Everpure's 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from Everpure's cash from operations minus depreciation in fiscal 2026 (free cash flow before spending to grow: capital spending was 1.9 times depreciation, which holds its free cash flow down) of $743M, net cash of $1.5B at February 1, 2026 and 343 million diluted shares, from its filings. The scenarios are fitted to Everpure: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, 10.0% a year; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 10%: 9% for a business of moderate risk (Technology Hardware, Storage & Peripherals), plus 1 point for unsteady results (a loss in fiscal 2022); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

From the filings

Starting free cash flow, US$ millions

Cash from operations minus depreciation in fiscal 2026: a rough guide to cash flow before spending to grow, for a company building heavily.

Net cash, US$ millions

Cash and short-term investments minus debt and finance leases at February 1, 2026. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in fiscal 2026.

Your assumptions

Start from

Fitted to Everpure's own revenue growth, as above. Cautious: growth of 5% then 3.5% a year, 2% after year 10, a 11% discount rate. Base: growth of 10% then 6% a year, 2.5% after year 10, a 10% discount rate. Optimistic: growth of 15% then 9% a year, 3% after year 10, a 9% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $131.33
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

Value per share on three example scenarios, from Everpure's earnings per share of $0.73 (over the last four quarters). Each grows earnings for a year at the cash flow scenarios' rates and applies a multiple to next year's earnings: 33.3×, the middle of Everpure's own P/E today, its peers' median and its sector's median (the Information Technology median) for the base scenario, 20% less and more for the cautious and optimistic ones. The price is brought back a year at 11%, 10% and 9%. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

Earnings per share, US$

Diluted earnings per share over the four quarters to August 2, 2026, from the 10-Qs and 10-K.

P/E multiple

P/E today is the last close divided by the latest earnings per share, the four quarters' where available. Peers: Logitech, NetApp, Seagate Technology, Western Digital.

Earnings growth in the years ahead (% a year) Starts at Everpure's revenue growth over the last 3 years, 10.0% a year, as the base scenario does.

Earnings per share in the years ahead, US$

Year 1Year 2Year 3Year 4Year 5

Type your own estimate for any year; the years after it carry on at the growth rate.

Apply the multiple to earnings

A multiple on a future year's earnings gives the price then, brought back to today at the discount rate below.

Discount rate (% a year) The yearly return an investor wants for the risk, as in the cash flow model.

Value per share today at this multiple

—

Last close, October 26, 2026: $131.33
Value at this multiple, against the last close: —
Everpure's P/E at the last close: 179.9×

Company	Last close	Earnings per share	P/E today
EverpureP	$131.33	$0.73	179.9×
Seagate TechnologySTX	$644.21	$13.90	46.3×
NetAppNTAP	$222.08	$7.09	31.3×
LogitechLOGI	$109.89	$5.45	20.2×
Western DigitalWDC	$356.13	$25.79	13.8×

How the P/E method works. Value per share is earnings per share times the multiple. On a future year's earnings, that gives the price in that year, which is brought back to today at the discount rate: price ÷ (1 + discount rate) for each year ahead. It is quick and easy to compare across companies, but it ignores debt and cash, and earnings can swing with one-off gains and charges, so a multiple says most about steady, profitable businesses. Like the cash flow model, the result depends entirely on the assumptions you choose. It is not a forecast, a price target or a recommendation.

Balance sheet

Fiscal year end	FY22	FY23	FY24	FY25	FY26
Cash and short-term investments	1,413	1,582	1,531	1,522	1,547
Debt incl. finance leases	789	585	104	100	3
Net debt (negative means net cash)	−624	−998	−1,427	−1,421	−1,544
Net debt to EBITDA	—	−5.8x	−8.6x	−7.1x	−6.1x
Debt to equity	1.1x	0.6x	0.1x	0.1x	0.0x
Interest coverage	−2.7x	17.6x	7.2x	10.9x	34.0x
Current ratio	2.3x	1.4x	1.8x	1.6x	1.6x
Quick ratio	2.3x	1.4x	1.8x	1.6x	1.6x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, no insider bought Everpure shares on the open market, and 9 insiders sold $355.4 million, $333.9 million of it under trading plans set up in advance.

Date	Insider	Trade	Shares	Price	Value	Filing
Oct 14, 2026	John ColgroveChief Visionary Officer, Director	Sold plan	100,000	$145.00	$14.5 million	Form 4
Oct 14, 2026	Scott DietzenDirector	Sold	60,000	$141.60	$8.5 million	Form 4
Oct 13, 2026	John ColgroveChief Visionary Officer, Director	Sold plan	100,000	$154.80	$15.5 million	Form 4
Oct 13, 2026	Ajay SinghChief Product Officer	Sold	18,267	$155.24	$2.8 million	Form 4
Oct 12, 2026	John ColgroveChief Visionary Officer, Director	Sold plan	100,000	$153.73	$15.4 million	Form 4
Oct 12, 2026	Charles H GiancarloCEO, Director	Sold plan	70,000	$153.73	$10.8 million	Form 4
Oct 9, 2026	Mona ChuChief Accounting Officer	Sold	5,112	$151.40	$773,957	Form 4
Oct 8, 2026	Andrew William Fraser BrownDirector	Sold	4,268	$156.03	$665,936	Form 4
Oct 6, 2026	Mallun YenDirector	Sold plan	11,942	$146.97	$1.8 million	Form 4
Oct 2, 2026	Mona ChuChief Accounting Officer	Sold	2,852	$140.20	$399,850	Form 4
Sep 25, 2026	John ColgroveChief Visionary Officer, Director	Sold plan	100,000	$124.63	$12.5 million	Form 4
Sep 24, 2026	John ColgroveChief Visionary Officer, Director	Sold plan	100,000	$115.96	$11.6 million	Form 4

The latest 12 of 49 trades. Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY24	FY25	FY26
Net income is positive	Pass	Pass	Pass
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Fail	Pass	Pass
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Pass	Pass	Pass
Current ratio rose	Pass	Fail	Fail
Share count didn't rise	Pass	Fail	Fail
Gross margin rose	Pass	Fail	Pass
Revenue rose relative to assets	Fail	Pass	Pass
F-score	7 of 9	6 of 9	7 of 9
Accruals ratio	−17.1%	−17.0%	−16.0%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Everpure side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Everpure	FY26	15.6%	3.1%	16.8%	—	−6.1x	7
Logitech	FY26	6.3%	16.0%	20.1%	121.9%	−2.0x	7	Compare
NetApp	FY26	5.4%	24.2%	27.0%	—	−0.6x	7	Compare
Seagate Technology	FY26	34.1%	33.6%	25.5%	92.0%	0.4x	8	Compare
Western Digital	FY26	35.7%	34.5%	27.2%	52.2%	−0.1x	7	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Income statement
Revenue	739	1,025	1,360	1,643	1,684	2,181	2,753	2,831	3,168	3,663
Revenue growth	67.9%	38.6%	32.7%	20.9%	2.5%	29.5%	26.3%	2.8%	11.9%	15.6%
Gross profit	487	671	902	1,134	1,149	1,472	1,898	2,021	2,213	2,578
Research and development	246	279	350	434	480	582	692	737	804	963
Operating income	−221	−167	−169	−191	−261	−98	84	54	85	115
Net income	−222	−160	−178	−201	−282	−143	73	61	107	188
Diluted EPS (US$)	−1.14	−0.76	−0.77	−0.79	−1.05	−0.50	0.23	0.19	0.31	0.55
Diluted shares (millions)	195	212	232	253	268	286	339	333	343	343
Cash flow
Cash from operations	−14	73	164	190	188	410	767	678	754	880
Capital expenditure	77	65	100	88	95	102	158	195	227	264
Free cash flow	−91	8	64	102	93	308	609	483	527	616
Dividends paid	0	0	0	0	0	0	0	0	0	0
Share buybacks	0	0	20	15	135	200	219	136	374	343
Acquisitions	0	0	14	52	340	0	2	0	0	4
Stock-based compensation	117	151	211	227	242	287	328	331	421	482
Balance sheet at fiscal year end
Cash and short-term investments	184	597	1,198	1,299	1,254	1,413	1,582	1,531	1,522	1,547
Debt incl. finance leases	—	0	450	477	756	789	585	104	100	3
Total assets	900	1,124	1,973	2,364	2,819	3,135	3,544	3,656	3,964	4,674
Total liabilities	421	550	1,235	1,534	2,069	2,381	2,602	2,386	2,658	3,229
Shareholders' equity	537	574	738	830	750	754	941	1,270	1,306	1,446
Margins and ratios
Gross margin	65.9%	65.5%	66.3%	69.0%	68.2%	67.5%	68.9%	71.4%	69.8%	70.4%
Operating margin	−29.9%	−16.3%	−12.4%	−11.6%	−15.5%	−4.5%	3.0%	1.9%	2.7%	3.1%
Net margin	−30.0%	−15.6%	−13.1%	−12.2%	−16.8%	−6.6%	2.6%	2.2%	3.4%	5.1%
Free cash flow margin	−12.3%	0.8%	4.7%	6.2%	5.5%	14.1%	22.1%	17.1%	16.6%	16.8%
Return on capital	—	—	—	—	—	—	—	—	—	—
Return on equity	−40.3%	−28.8%	−27.2%	−25.6%	−35.7%	−19.1%	8.6%	5.5%	8.3%	13.7%
Return on assets	−25.0%	−15.8%	−11.5%	−9.3%	−10.9%	−4.8%	2.2%	1.7%	2.8%	4.4%
Net debt to EBITDA	—	—	—	—	—	—	−5.8x	−8.6x	−7.1x	−6.1x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Everpure's Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Everpure.