{
  "as_of": "2026-10-01",
  "description": "Analyst scenario assumptions and research metrics; not company guidance. See the report for definitions and limitations.",
  "metrics": {
    "price": 268.08,
    "quote_timestamp_utc": "2026-10-01T20:00:01+00:00",
    "sma50": 225.4674,
    "sma200": 165.97295,
    "rsi14": 63.39594018410489,
    "vs50": 0.18899672413838986,
    "vs200": 0.6152029592774002,
    "off_high": -0.18734085121862498,
    "h1_fcf_m": 961.9,
    "h1_fcf_after_license_m": 900.3,
    "h1_fcf_minus_sbc_m": 428.1,
    "net_debt_m": 1030.0999999999995,
    "ttm_fcf_b": 1.7301,
    "implied_q4_revenue_b": 3.6929000000000003,
    "q4_implied_qoq": 0.17234920634920647,
    "q2_qoq": 0.13297212341798326,
    "q3_guide_qoq": 0.14992881393056612,
    "bull_bear_rr": 1.5468189590151926,
    "base_bear_rr": 0.3366455593552244,
    "expected_price_subjective": 297.8722864128464,
    "expected_return_subjective": 0.11113207405567893,
    "consensus_pe": {
      "2029-01-31": 25.81771009392723,
      "2028-01-31": 39.53171842350904,
      "2027-01-31": 63.719035372526264
    }
  },
  "scenarios": [
    {
      "name": "Bear",
      "pe": 28,
      "fy28": {
        "custom": 4.2,
        "core": 9.6,
        "scale_up_optics": 0.4,
        "communications": 2.3,
        "revenue": 16.5,
        "gross_margin": 0.56,
        "opex": 3.15,
        "operating_income": 6.09,
        "operating_margin": 0.3690909090909091,
        "net_other_expense": 0.17,
        "tax_rate": 0.14,
        "shares": 0.95,
        "net_income": 5.0912,
        "eps": 5.359157894736842
      },
      "fy29": {
        "custom": 8,
        "core": 10,
        "scale_up_optics": 0.7,
        "communications": 2.3,
        "revenue": 21.0,
        "gross_margin": 0.54,
        "opex": 3.8,
        "operating_income": 7.54,
        "operating_margin": 0.35904761904761906,
        "net_other_expense": 0.18,
        "tax_rate": 0.15,
        "shares": 0.97,
        "net_income": 6.256,
        "eps": 6.449484536082474
      },
      "ntm_eps_proxy": 6.086042322300597,
      "target": 170.4091850244167,
      "return": -0.3643345828692304,
      "fy29_lookthrough_value": 180.5855670103093,
      "position_value": 374900.20705371676,
      "position_change_from_today": -214875.7929462832
    },
    {
      "name": "Base",
      "pe": 35,
      "fy28": {
        "custom": 5.5,
        "core": 10,
        "scale_up_optics": 0.6,
        "communications": 2.4,
        "revenue": 18.5,
        "gross_margin": 0.58,
        "opex": 3.25,
        "operating_income": 7.479999999999999,
        "operating_margin": 0.40432432432432425,
        "net_other_expense": 0.15,
        "tax_rate": 0.13,
        "shares": 0.94,
        "net_income": 6.377099999999999,
        "eps": 6.784148936170212
      },
      "fy29": {
        "custom": 10.5,
        "core": 11,
        "scale_up_optics": 1.5,
        "communications": 2.5,
        "revenue": 25.5,
        "gross_margin": 0.57,
        "opex": 3.95,
        "operating_income": 10.584999999999997,
        "operating_margin": 0.41509803921568617,
        "net_other_expense": 0.15,
        "tax_rate": 0.13,
        "shares": 0.955,
        "net_income": 9.078449999999997,
        "eps": 9.506230366492144
      },
      "ntm_eps_proxy": 8.598869889718166,
      "target": 300.96044614013584,
      "return": 0.1226516194424645,
      "fy29_lookthrough_value": 332.718062827225,
      "position_value": 662112.9815082989,
      "position_change_from_today": 72336.9815082989
    },
    {
      "name": "Bull",
      "pe": 40,
      "fy28": {
        "custom": 6,
        "core": 10.5,
        "scale_up_optics": 1,
        "communications": 2.5,
        "revenue": 20.0,
        "gross_margin": 0.59,
        "opex": 3.35,
        "operating_income": 8.45,
        "operating_margin": 0.4225,
        "net_other_expense": 0.12,
        "tax_rate": 0.13,
        "shares": 0.945,
        "net_income": 7.2471,
        "eps": 7.668888888888889
      },
      "fy29": {
        "custom": 13,
        "core": 12,
        "scale_up_optics": 2.4,
        "communications": 2.6,
        "revenue": 30.0,
        "gross_margin": 0.58,
        "opex": 4.1,
        "operating_income": 13.299999999999999,
        "operating_margin": 0.4433333333333333,
        "net_other_expense": 0.05,
        "tax_rate": 0.13,
        "shares": 0.97,
        "net_income": 11.527499999999998,
        "eps": 11.884020618556699
      },
      "ntm_eps_proxy": 10.47897670866743,
      "target": 419.1590683466972,
      "return": 0.5635596402070175,
      "fy29_lookthrough_value": 475.36082474226794,
      "position_value": 922149.9503627339,
      "position_change_from_today": 332373.9503627339
    }
  ]
}