MacroView Weekly — 2026-W35 · The Cash-Flow Value Screen
A special edition: 101 US-listed companies above $5bn ranked on what their reported H1 2026 results actually converted into cash.
Summary
- Visa and Mastercard are not value stocks — superb businesses at 31.5× and 32.2× trailing earnings, yielding 3.0% and 3.2% on cash.
- Alphabet and Meta have had their free cash flow gutted by AI capex: Alphabet's was negative $5.9bn in Q2, Meta converted $1.7bn of a $21.2bn operating profit.
- The genuinely cheap, genuinely cash-generative large caps of 2026 sit in telecom, refining, managed care, insurance and mature software.
- Comcast tops the screen on both measures — 8.6× trailing earnings and a 21.3% free-cash-flow yield.
- Twelve companies report GAAP earnings that misstate the business; six generate negative free cash flow, Oracle worst at −$23.7bn.
- Energy posted the strongest quarter in the screen on a war-driven crude and refining spike — a cyclical peak, not a run rate.
How this screen was built
A one-off edition: instead of this week's price action, a fundamental screen of every US-listed company above $5bn market cap, ranked on what its reported Q1 and Q2 2026 results actually converted into cash.
Unlike every other MacroView Weekly, the figures below do not come from the MacroView datasets. They are as-reported quarterly income and cash-flow statements retrieved from stockanalysis.com on 26 August 2026, with market capitalisations from its largest-companies list the same day. Every margin, trailing sum, P/E and cash yield here is computed from those reported figures rather than taken from a provider — but they will not tie out to the dashboard, which is a separate and internally consistent dataset.
Revenue, gross profit and net income are the two most recent reported quarters added together — for most companies calendar Q1 + Q2 2026, with the exact pair given in the Quarters column, because fiscal years differ. FCF ttm is operating cash flow minus capital expenditure over the last four reported quarters. P/E uses trailing four-quarter GAAP net income, shown as n/m where that is negative. FCF yield is trailing free cash flow over market capitalisation; above roughly 8% is genuinely cheap on cash. Gross profit is not meaningful for banks, insurers and card networks, which report no cost of goods.
An amber adjusted chip marks a row whose GAAP result is distorted by a one-off charge or gain — ignore its P/E and read the cash column instead. A red cash neg chip marks negative trailing free cash flow. Hover either chip for the specific reason.
The three things this screen shows
Twelve of the 101 companies here carry a trailing GAAP net income that says something untrue about the business. Merck and Gilead both posted net losses in the June quarter while generating $4.5bn and $3.4bn of cash respectively. Kraft Heinz wrote off $5.5bn of goodwill. Alphabet booked $112.1bn of net income on $40.8bn of operating income. Each of those rows is flagged.
Consensus has the hyperscalers spending roughly $770bn of capex in 2026, about equal to all of their operating cash flow, and it shows. Alphabet's free cash flow was negative $5.9bn in Q2. Meta converted just $1.7bn of a $21.2bn operating profit. Oracle has burned $23.7bn across four consecutive quarters funding datacentres with debt. These remain formidable businesses; they are no longer cash-return stories.
US crude averaged $92.45 a barrel in Q2 2026, up 27% on Q1, and refining crack spreads hit all-time highs after the Iran conflict disrupted supply. Chevron's downstream profit went from $737m to $4.9bn year on year; Exxon earned $14.5bn in a single quarter. The energy table is real reported data, but do not annualise the June column.
Where the cash actually is
Three rankings across the full 101-name set, computed from the same reported figures as the sector tables.
Best cash yield — trailing free cash flow as a percentage of market value.
| Ticker | Company | FCF yield |
|---|---|---|
| CMCSA | Comcast | 21.3% |
| TRV | Travelers | 14.2% |
| KHC | Kraft Heinz | 13.1% |
| MPC | Marathon Petroleum | 12.7% |
| PYPL | PayPal | 12.4% |
| CI | The Cigna Group | 12.2% |
| CB | Chubb | 11.6% |
| ACN | Accenture | 11.3% |
| VZ | Verizon | 10.3% |
| VLO | Valero Energy | 10.1% |
| T | AT&T | 10.0% |
| TMUS | T-Mobile US | 9.5% |
Cheapest on clean earnings — lowest trailing P/E, excluding every company whose GAAP result is distorted.
| Ticker | Company | P/E |
|---|---|---|
| CMCSA | Comcast | 8.6 |
| OXY | Occidental Petroleum | 9.0 |
| TRV | Travelers | 9.4 |
| PYPL | PayPal | 10.8 |
| PGR | Progressive | 11.0 |
| EOG | EOG Resources | 11.1 |
| CI | The Cigna Group | 11.6 |
| CB | Chubb | 11.9 |
| MPC | Marathon Petroleum | 11.9 |
| WFC | Wells Fargo | 11.9 |
| BRK.B | Berkshire Hathaway | 12.6 |
| VZ | Verizon | 12.9 |
Biggest cash engines — largest absolute trailing free cash flow, regardless of valuation.
| Ticker | Company | FCF ttm |
|---|---|---|
| AAPL | Apple | $136.7B |
| MSFT | Microsoft | $67.0B |
| GOOGL | Alphabet | $53.3B |
| META | Meta Platforms | $41.0B |
| AVGO | Broadcom | $32.8B |
| XOM | ExxonMobil | $30.6B |
| CVX | Chevron | $27.0B |
| BRK.B | Berkshire Hathaway | $24.2B |
| UNH | UnitedHealth Group | $23.6B |
| JNJ | Johnson & Johnson | $22.2B |
| VZ | Verizon | $21.5B |
| V | Visa | $21.0B |
The six that fail outright
Negative free cash flow over the trailing twelve months. Three are regulated utilities funding grid expansion, which the model finances by design; Oracle's is a discretionary bet on renting GPUs.
| Ticker | Company | FCF ttm |
|---|---|---|
| ORCL | Oracle | −$23.7B |
| D | Dominion Energy | −$6.8B |
| DUK | Duke Energy | −$4.3B |
| SO | Southern Company | −$3.5B |
| APD | Air Products & Chemicals | −$301M |
| WMB | Williams Companies | −$174M |
Payments, exchanges & financial data
The purest toll-booth economics in the market: a fee on volume someone else generates, almost no cost of goods, almost no capital employed. Also where the “value” label breaks down hardest.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| V | Visa | NYSE | $704B | Mar 26+Jun 26 | $22.9B | $22.3B | $11.6B | 50.5% | $21.0B | 31.5 | 3.0% |
| MA | Mastercard | NYSE | $524B | Mar 26+Jun 26 | $17.7B | $17.7B | $8.3B | 46.8% | $16.7B | 32.2 | 3.2% |
| AXP | American Express | NYSE | $227B | Mar 26+Jun 26 | $36.2B | — | $6.0B | 16.6% | $15.1B | 20.0 | 6.6% |
| SPGI | S&P Global | NYSE | $128B | Mar 26+Jun 26 | $8.3B | $5.9B | $2.6B | 31.4% | $5.6B | 26.0 | 4.3% |
| ICE | Intercontinental Exchange | NYSE | $91B | Mar 26+Jun 26 | $5.6B | $5.6B | $2.4B | 42.0% | $5.1B | 22.5 | 5.6% |
| MCO | Moody's | NYSE | $89B | Mar 26+Jun 26 | $4.3B | $3.2B | $1.5B | 36.1% | $3.0B | 31.9 | 3.3% |
| PYPL | PayPal | Nasdaq | $53B | Mar 26+Jun 26 | $17.0B | $6.8B | $2.2B | 13.0% | $6.6B | 10.8 | 12.4% |
- V
- Runs VisaNet, the card authorisation/clearing rails. Takes a small fee on payment volume; issues no credit and carries no consumer credit risk.
- MA
- Same four-party card-network model as Visa, roughly half the volume; larger share of revenue from value-added services (fraud, data, consulting).
- AXP
- Closed-loop network: issues its own premium cards AND runs the rails, so it earns discount fees plus card-fee and lending income. Does carry credit risk.
- SPGI
- Credit ratings duopolist with Moody's, plus index licensing (S&P 500), market data and commodity price assessments (Platts). Toll-booth on debt issuance.
- ICE
- Owns the NYSE plus energy/rates futures exchanges, clearing houses, and a large US mortgage-technology stack. Fee-per-trade plus recurring data subscriptions.
- MCO
- The other half of the ratings duopoly, plus Moody's Analytics (risk data and software). Issuers must pay to be rated to sell bonds at a decent price.
- PYPL
- Online checkout wallet and merchant acquirer (PayPal, Braintree, Venmo). Takes a cut of transaction value; competing hard with Apple Pay and Shopify checkout.
Banks, insurers & asset managers
Enormous absolute profit at single-digit to low-teens multiples. Free cash flow is not a meaningful measure for a bank — lending and deposit flows swamp the cash-flow statement — so read those blanks as “not applicable”, and judge these on earnings and book value.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BRK.B | Berkshire Hathaway | NYSE | $1080B | Mar 26+Jun 26 | $195.5B | — | $35.8B | 18.3% | $24.2B | 12.6 | 2.2% |
| JPM | JPMorgan Chase | NYSE | $949B | Mar 26+Jun 26 | $102.2B | — | $36.9B | 36.1% | — | 14.9 | — |
| BAC | Bank of America | NYSE | $436B | Mar 26+Jun 26 | $59.1B | — | $16.9B | 28.6% | — | 13.6 | — |
| MS | Morgan Stanley | NYSE | $335B | Mar 26+Jun 26 | $41.7B | — | $10.8B | 26.0% | — | 17.1 | — |
| GS | Goldman Sachs | NYSE | $314B | Mar 26+Jun 26 | $37.1B | — | $11.8B | 31.7% | — | 15.7 | — |
| WFC | Wells Fargo | NYSE | $258B | Mar 26+Jun 26 | $42.0B | — | $11.2B | 26.6% | — | 11.9 | — |
| C | Citigroup | NYSE | $224B | Mar 26+Jun 26 | $44.2B | — | $10.9B | 24.6% | — | 13.6 | — |
| BLK | BlackRock | NYSE | $192B | Mar 26+Jun 26 | $13.8B | — | $4.1B | 29.9% | $3.5B | 29.1 | 1.8% |
| CB | Chubb | NYSE | $133B | Mar 26+Jun 26 | $30.6B | — | $5.2B | 16.9% | $15.4B | 11.9 | 11.6% |
| PGR | Progressive | NYSE | $129B | Mar 26+Jun 26 | $45.8B | — | $6.1B | 13.4% | — | 11.0 | — |
| TRV | Travelers | NYSE | $78B | Mar 26+Jun 26 | $24.1B | — | $3.9B | 16.2% | $11.0B | 9.4 | 14.2% |
- BRK.B
- Conglomerate: insurance float (GEICO, Gen Re) invested into a wholly-owned railroad, utilities and manufacturers plus a giant listed-equity book. Holds the largest corporate cash pile in the market.
- JPM
- Largest US bank: retail deposits, cards, the top investment bank and a huge asset/wealth arm. Earns net interest income plus fees.
- BAC
- Number two US retail bank, the biggest US consumer deposit base, plus Merrill wealth management and a solid markets business.
- MS
- Investment bank plus the largest listed wealth-management book (E*TRADE, Smith Barney). Fee-based wealth revenue smooths the cyclical banking side.
- GS
- Investment bank: M&A advisory, underwriting, and a very large trading franchise, plus growing asset and wealth management. Earnings are cyclical with deal flow.
- WFC
- US-focused retail and commercial bank; huge mortgage servicer. Now out from under the Fed asset cap and buying back stock aggressively.
- C
- Global transaction bank — moves corporate cash across borders in ~90 countries — plus cards and markets. The long-running restructuring/value case.
- BLK
- Largest asset manager on earth (iShares ETFs), plus the Aladdin risk platform that most of the industry rents. Earns a fee on assets, not on performance.
- CB
- Largest listed P&C commercial insurer, skewed to high-end commercial and specialty lines. Disciplined underwriter with a big investment float.
- PGR
- Direct-to-consumer auto insurer; the industry's best underwriting data and loss ratio. Earns premiums minus claims, plus investment income on the float.
- TRV
- US commercial and personal property-casualty insurer. Pure underwriting-plus-float model; results swing with catastrophe seasons.
Technology & software
The great divide of 2026. Mature software and services still convert most of their profit to cash; the hyperscalers no longer do, because capex now absorbs nearly everything operations produce.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AAPL | Apple | Nasdaq | $4570B | Mar 26+Jun 26 | $220.6B | $109.6B | $59.4B | 26.9% | $136.7B | 35.4 | 3.0% |
| GOOGL | Alphabetadjusted | Nasdaq | $4180B | Mar 26+Jun 26 | $229.7B | $142.5B | $174.7B | 76.1% | $53.3B | 17.1 | 1.3% |
| MSFT | Microsoft | Nasdaq | $3670B | Mar 26+Jun 26 | $172.9B | $116.5B | $67.5B | 39.1% | $67.0B | 27.4 | 1.8% |
| AVGO | Broadcom | Nasdaq | $1680B | Feb 26+May 26 | $41.5B | $31.5B | $16.7B | 40.1% | $32.8B | 57.3 | 2.0% |
| META | Meta Platformsadjusted | Nasdaq | $1470B | Mar 26+Jun 26 | $117.1B | $95.6B | $42.6B | 36.4% | $41.0B | 21.6 | 2.8% |
| CSCO | Cisco Systems | Nasdaq | $442B | Apr 26+Jul 26 | $33.1B | $21.1B | $7.2B | 21.9% | $12.8B | 33.3 | 2.9% |
| ORCL | Oraclecash neg | NYSE | $426B | Feb 26+May 26 | $36.4B | $23.6B | $7.9B | 21.8% | −$23.7B | 25.1 | -5.6% |
| TXN | Texas Instruments | Nasdaq | $239B | Mar 26+Jun 26 | $10.3B | $6.2B | $3.5B | 34.1% | $5.4B | 39.8 | 2.2% |
| IBM | IBMadjusted | NYSE | $217B | Mar 26+Jun 26 | $33.1B | $18.9B | $3.4B | 10.2% | $13.8B | 20.2 | 6.4% |
| QCOM | Qualcommadjusted | Nasdaq | $173B | Mar 26+Jun 26 | $20.5B | $11.0B | $9.4B | 45.6% | $10.4B | 18.7 | 6.0% |
| CRM | Salesforce | NYSE | $168B | Jan 26+Apr 26 | $22.3B | $17.3B | $4.0B | 18.1% | $14.7B | 20.9 | 8.7% |
| ADP | Automatic Data Processing | Nasdaq | $112B | Mar 26+Jun 26 | $11.4B | $5.6B | $2.3B | 20.5% | $5.2B | 25.4 | 4.7% |
| ACN | Accenture | NYSE | $111B | Feb 26+May 26 | $36.8B | $11.6B | $4.2B | 11.3% | $12.6B | 14.3 | 11.3% |
| ADBE | Adobe | Nasdaq | $108B | Feb 26+May 26 | $13.0B | $11.6B | $3.6B | 27.7% | $10.3B | 15.0 | 9.5% |
| INTU | Intuit | Nasdaq | $94B | Apr 26+Jul 26 | $12.9B | $10.7B | $3.4B | 26.5% | $8.6B | 20.5 | 9.2% |
- AAPL
- iPhone is roughly half of revenue; the high-margin Services line (App Store, iCloud, the Google search default) is the profit engine and keeps growing.
- GOOGL
- Search and YouTube advertising fund everything; Google Cloud is now a real profit centre. Ad revenue is ~75% of the top line.
- MSFT
- Azure cloud, Office/Microsoft 365 subscriptions, Windows and LinkedIn. Overwhelmingly recurring enterprise revenue on multi-year contracts.
- AVGO
- Custom AI accelerators and networking silicon for hyperscalers, plus a very high-margin infrastructure software book (VMware, CA, Symantec).
- META
- Facebook, Instagram, WhatsApp advertising — effectively all of revenue. Reality Labs loses money; AI capex is now consuming most of operating cash flow.
- CSCO
- Enterprise networking hardware — switches, routers, AI-datacentre fabric — plus security and a growing software/subscription mix (Splunk).
- ORCL
- Enterprise databases and ERP applications, now pivoting hard into renting GPU capacity (OCI). The AI datacentre build is being funded with debt.
- TXN
- Analog and embedded chips — the cheap, unglamorous parts in every car and factory. Owns its fabs, so margins are high but capex is heavy and cyclical.
- IBM
- Hybrid-cloud software (Red Hat), consulting, and the mainframe franchise that large banks and insurers cannot leave. Steady, low-growth, cash-generative.
- QCOM
- Smartphone application processors and modems, plus a licensing arm (QTL) that collects a royalty on essentially every 5G handset sold.
- CRM
- The default enterprise CRM, extended into service, marketing, analytics (Tableau) and Slack. Multi-year subscriptions billed up front, so cash lands ahead of revenue.
- ADP
- Outsourced payroll and HR administration for ~1m employers. Also earns float interest on client payroll funds held between deduction and remittance.
- ACN
- IT and management consulting at scale — systems integration, outsourcing, now AI deployment. Asset-light, converts almost all net income to cash.
- ADBE
- Creative Cloud (Photoshop, Premiere), Document Cloud (PDF/Acrobat) and marketing software. ~90% gross margin subscription business; de-rated on AI disruption fear.
- INTU
- TurboTax, QuickBooks, Credit Karma and Mailchimp. Extremely seasonal — the April tax quarter carries the year.
Healthcare & pharma
Where reported net income is least trustworthy this year. Acquisition write-offs and IPR&D charges have pushed several genuinely cash-rich businesses to GAAP losses — the cash column is the honest one.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| LLY | Eli Lilly | NYSE | $1064B | Mar 26+Jun 26 | $42.8B | $35.9B | $14.5B | 33.9% | $18.2B | 39.8 | 1.7% |
| JNJ | Johnson & Johnson | NYSE | $651B | Mar 26+Jun 26 | $49.4B | $33.3B | $10.8B | 21.8% | $22.2B | 30.9 | 3.4% |
| ABBV | AbbVieadjusted | NYSE | $462B | Mar 26+Jun 26 | $32.0B | $23.5B | $4.3B | 13.4% | $18.2B | 73.7 | 3.9% |
| MRK | Merck & Co.adjusted | NYSE | $379B | Mar 26+Jun 26 | $32.9B | $24.9B | −$5.6B | -16.9% | $16.1B | 119.4 | 4.2% |
| UNH | UnitedHealth Groupadjusted | NYSE | $361B | Mar 26+Jun 26 | $223.8B | — | $11.8B | 5.3% | $23.6B | 25.6 | 6.5% |
| AMGN | Amgen | Nasdaq | $239B | Mar 26+Jun 26 | $18.7B | $13.4B | $4.2B | 22.5% | $10.2B | 27.3 | 4.3% |
| ABT | Abbott Laboratories | NYSE | $199B | Mar 26+Jun 26 | $23.8B | $13.5B | $2.0B | 8.4% | $7.8B | 36.8 | 3.9% |
| GILD | Gilead Sciencesadjusted | Nasdaq | $184B | Mar 26+Jun 26 | $14.8B | $11.7B | −$8.5B | -57.4% | $12.9B | n/m | 7.0% |
| PFE | Pfizeradjusted | NYSE | $161B | Mar 26+Jun 26 | $29.5B | $22.4B | $2.4B | 8.3% | $11.0B | 37.2 | 6.8% |
| BMY | Bristol-Myers Squibb | NYSE | $138B | Mar 26+Jun 26 | $24.5B | $17.3B | $6.0B | 24.5% | $11.4B | 14.9 | 8.3% |
| MCK | McKesson | NYSE | $104B | Mar 26+Jun 26 | $201.7B | $7.7B | $2.3B | 1.1% | $6.4B | 22.7 | 6.2% |
| HCA | HCA Healthcare | NYSE | $93B | Mar 26+Jun 26 | $39.3B | $17.0B | $3.3B | 8.4% | $6.0B | 13.6 | 6.5% |
| ELV | Elevance Health | NYSE | $88B | Mar 26+Jun 26 | $100.7B | — | $3.2B | 3.2% | $6.3B | 17.7 | 7.2% |
| CI | The Cigna Group | NYSE | $75B | Mar 26+Jun 26 | $140.2B | $13.0B | $3.3B | 2.4% | $9.1B | 11.6 | 12.2% |
- LLY
- Mounjaro/Zepbound GLP-1 franchise driving the fastest growth of any mega-cap pharma, plus diabetes and Alzheimer's. Spending heavily on manufacturing capacity.
- JNJ
- Innovative pharma (oncology, immunology) plus MedTech devices. Consumer health was spun off as Kenvue. One of two remaining AAA-rated US corporates.
- ABBV
- Immunology franchise — Skyrizi and Rinvoq now replacing Humira — plus aesthetics (Botox) and neuroscience. GAAP net income is routinely dented by acquired-IPR&D charges.
- MRK
- Keytruda, the biggest-selling oncology drug in the world, plus vaccines (Gardasil) and animal health. Facing the Keytruda patent cliff at the end of the decade.
- UNH
- Largest US health insurer plus Optum — care delivery, pharmacy benefits and health analytics. Recovering from the 2025 Medicare Advantage cost blowout.
- AMGN
- Large-molecule biologics — Repatha, Prolia, Tezspire — plus a biosimilars book and the obesity candidate MariTide. Highly cash-generative, carries Horizon deal debt.
- ABT
- Diversified medtech: continuous glucose monitors (Libre), cardiovascular devices, diagnostics and infant nutrition. Unusually recession-resistant mix.
- GILD
- Dominant HIV franchise (Biktarvy, plus long-acting lenacapavir), oncology and liver disease. Very high margins; GAAP earnings distorted by acquisition write-offs.
- PFE
- Broad pharma portfolio post-COVID normalisation; heavy debt from the Seagen oncology deal. The classic high-yield, low-multiple, show-me pharma story.
- BMY
- Eliquis (anticoagulant) and Opdivo (oncology) are the pillars, both approaching loss of exclusivity — hence the low multiple. New launches are the swing factor.
- MCK
- Pharmaceutical wholesale distribution — moves roughly a third of US drug volume on ~1% net margins. Scale and logistics, not pricing power.
- HCA
- Largest for-profit US hospital operator, ~190 hospitals concentrated in fast-growing Sun Belt markets. Heavy buyback, runs with deliberate leverage.
- ELV
- Blue Cross Blue Shield licensee across 14 states, plus the Carelon services arm. Same Medicaid/ACA margin squeeze that hit the whole managed-care group.
- CI
- Mostly Evernorth — Express Scripts pharmacy benefits and speciality pharmacy — with a commercial-only insurance book. Almost no Medicare Advantage exposure.
Energy
The strongest quarter in the screen, and the least repeatable. Treat the June figures as a cyclical peak, not a run rate.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| XOM | ExxonMobil | NYSE | $655B | Mar 26+Jun 26 | $197.7B | $55.1B | $18.7B | 9.5% | $30.6B | 20.0 | 4.7% |
| CVX | Chevron | NYSE | $394B | Mar 26+Jun 26 | $115.7B | $50.8B | $14.3B | 12.3% | $27.0B | 19.1 | 6.9% |
| COP | ConocoPhillips | NYSE | $158B | Mar 26+Jun 26 | $35.5B | $17.8B | $6.1B | 17.2% | $10.1B | 17.1 | 6.4% |
| MPC | Marathon Petroleum | NYSE | $102B | Mar 26+Jun 26 | $86.5B | $12.2B | $5.6B | 6.5% | $12.9B | 11.9 | 12.7% |
| VLO | Valero Energy | NYSE | $100B | Mar 26+Jun 26 | $73.5B | $12.4B | $5.0B | 6.8% | $10.1B | 13.9 | 10.1% |
| PSX | Phillips 66 | NYSE | $97B | Mar 26+Jun 26 | $83.5B | $10.7B | $4.0B | 4.8% | $6.4B | 13.7 | 6.6% |
| WMB | Williams Companiescash neg | NYSE | $91B | Mar 26+Jun 26 | $6.3B | $4.1B | $1.7B | 26.6% | −$174M | 29.6 | -0.2% |
| EPD | Enterprise Products Partners | NYSE | $84B | Mar 26+Jun 26 | $32.7B | $4.1B | $3.3B | 10.1% | $3.5B | 13.5 | 4.1% |
| SLB | SLB (Schlumberger) | NYSE | $79B | Mar 26+Jun 26 | $17.7B | $2.7B | $1.5B | 8.7% | $4.4B | 25.4 | 5.6% |
| EOG | EOG Resources | NYSE | $76B | Mar 26+Jun 26 | $15.3B | $9.7B | $4.7B | 30.7% | $6.6B | 11.1 | 8.7% |
| KMI | Kinder Morgan | NYSE | $72B | Mar 26+Jun 26 | $9.3B | $4.6B | $1.8B | 19.7% | $2.7B | 20.7 | 3.7% |
| OKE | ONEOK | NYSE | $60B | Mar 26+Jun 26 | $21.7B | $5.4B | $1.7B | 8.0% | $2.9B | 16.3 | 4.9% |
| OXY | Occidental Petroleum | NYSE | $59B | Mar 26+Jun 26 | $13.3B | $10.2B | $5.9B | 44.7% | $4.3B | 9.0 | 7.3% |
- XOM
- Integrated major: Permian and Guyana upstream, plus one of the world's largest refining and chemicals footprints. The downstream is what exploded this quarter.
- CVX
- Integrated major with Permian, Kazakhstan (Tengiz) and now Hess/Guyana barrels, plus US West Coast and Gulf refining. Downstream profit rose ~500% year on year.
- COP
- Largest pure-play US independent producer — Permian, Eagle Ford, Alaska, plus LNG. No refining, so it is a direct bet on the crude price.
- MPC
- Largest US refiner by capacity, plus the MPLX midstream stake and Speedway-legacy logistics. Pure leverage to the crack spread — which hit records in Q2.
- VLO
- Pure-play refiner — no upstream at all — with the largest renewable-diesel business in North America. The most direct crack-spread instrument of the three.
- PSX
- Refining plus midstream, chemicals (CPChem JV) and marketing. Same crack-spread leverage as Marathon with a larger midstream ballast.
- WMB
- Natural-gas pipelines, anchored by Transco from the Gulf to New York. Fee-based, take-or-pay contracts — largely insulated from the commodity price.
- EPD
- The largest US midstream partnership — NGL pipelines, fractionators and Gulf export docks. An MLP, so distributions come with a K-1 tax form.
- SLB
- Largest oilfield services contractor — drilling, well completion, reservoir software. Sells services to producers, so it lags the oil price rather than tracking it.
- EOG
- Shale producer with the sector's best-regarded drilling returns and a famously conservative balance sheet. Pays a base dividend plus variable top-ups.
- KMI
- Largest US natural-gas pipeline network plus terminals and CO2. Toll-road economics on volume, not price; data-centre gas demand is the new growth story.
- OKE
- Natural-gas liquids gathering, processing and pipelines from the Bakken and Permian to Gulf fractionation. Mostly fee-based after recent acquisitions.
- OXY
- Permian-weighted producer plus OxyChem and a carbon-capture arm. Still working down Anadarko/CrownRock debt; Berkshire owns a large stake.
Consumer staples & retail
The defensive core: demand that barely moves with the cycle, brands with pricing power, predictable conversion. The trade-off is low growth, and in packaged food, outright decline.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| WMT | Walmart | NYSE | $831B | Apr 26+Jul 26 | $365.7B | $93.8B | $11.7B | 3.2% | $13.5B | 37.6 | 1.6% |
| COST | Costco Wholesale | Nasdaq | $425B | Feb 26+May 26 | $140.1B | $17.9B | $4.2B | 3.0% | $8.8B | 48.1 | 2.1% |
| KO | Coca-Cola | NYSE | $389B | Apr 26+Jul 26 | $25.9B | $16.3B | $8.3B | 32.3% | $14.3B | 27.2 | 3.7% |
| PG | Procter & Gamble | NYSE | $337B | Mar 26+Jun 26 | $42.4B | $21.1B | $6.8B | 16.1% | $15.1B | 21.4 | 4.5% |
| HD | Home Depot | NYSE | $335B | May 26+Aug 26 | $89.6B | $29.9B | $8.1B | 9.0% | $15.1B | 23.6 | 4.5% |
| PM | Philip Morris International | NYSE | $303B | Mar 26+Jun 26 | $21.3B | $14.6B | $5.2B | 24.6% | $12.7B | 27.9 | 4.2% |
| PEP | PepsiCo | Nasdaq | $194B | Mar 26+Jun 26 | $43.6B | $23.9B | $5.3B | 12.2% | $9.3B | 18.6 | 4.8% |
| TJX | TJX Companies | NYSE | $152B | May 26+Aug 26 | $29.5B | $9.2B | $2.9B | 9.7% | $5.9B | 25.1 | 3.9% |
| LOW | Lowe's | NYSE | $118B | May 26+Jul 26 | $49.0B | $16.1B | $4.0B | 8.2% | $7.0B | 17.9 | 5.9% |
| MO | Altria | NYSE | $115B | Mar 26+Jun 26 | $10.1B | $7.4B | $4.5B | 44.2% | $9.1B | 14.5 | 7.9% |
| MDLZ | Mondelez International | Nasdaq | $81B | Mar 26+Jun 26 | $19.4B | $6.8B | $2.1B | 10.8% | $3.1B | 22.9 | 3.8% |
| TGT | Target | NYSE | $74B | May 26+Aug 26 | $52.0B | $15.3B | $2.7B | 5.1% | $4.5B | 16.9 | 6.0% |
| CL | Colgate-Palmolive | NYSE | $73B | Mar 26+Jun 26 | $10.7B | $6.5B | $1.3B | 12.5% | $3.9B | 36.0 | 5.3% |
| KHC | Kraft Heinzadjusted | Nasdaq | $29B | Mar 26+Jun 26 | $12.3B | $4.3B | −$4.7B | -37.9% | $3.8B | n/m | 13.1% |
- WMT
- Largest retailer in the world; groceries are over half of US sales. Thin margins by design, now supplemented by high-margin advertising and marketplace fees.
- COST
- Membership warehouse club. Sells goods near cost — essentially all operating profit is the annual membership fee, which renews above 90%.
- KO
- Sells concentrate to independent bottlers and owns the brand and marketing — an asset-light royalty on global soft-drink volume. ~63% gross margin.
- PG
- Household and personal-care brands — Tide, Pampers, Gillette, Head & Shoulders. Pricing power through brand, sells the same volume in every cycle.
- HD
- Largest home-improvement retailer, roughly half its sales to professional contractors. Highly geared to housing turnover and mortgage rates.
- PM
- Marlboro outside the US, and increasingly IQOS heated tobacco and ZYN nicotine pouches — now the growth engine. Addictive product, minimal capex.
- PEP
- Frito-Lay snacks are the profit engine; beverages are the volume. Owns its bottling, so heavier assets and thinner margins than Coke.
- TJX
- Off-price retail — TJ Maxx, Marshalls, HomeGoods. Buys excess branded inventory cheaply; gains share when consumers trade down, so it is counter-cyclical.
- LOW
- Number two home-improvement chain, more DIY-weighted than Home Depot and pushing to win more professional customers. Same housing cyclicality.
- MO
- Marlboro inside the US, plus NJOY and a stake in ABI. Volumes decline every year and it raises price to more than compensate. Very high payout ratio.
- MDLZ
- Global snacking — Oreo, Cadbury, Milka, Ritz. Roughly 40% emerging markets. Cocoa cost inflation has been hammering gross margin.
- TGT
- General-merchandise retailer weighted to discretionary categories — apparel, home — which is exactly why it has lagged Walmart. Cheapest big-box multiple.
- CL
- Toothpaste (roughly 40% global share), soap and Hill's premium pet food. Very high emerging-market exposure, so FX moves the reported numbers.
- KHC
- Packaged food — Heinz, Kraft, Philadelphia, Oscar Mayer. Structurally declining centre-of-store categories; repeated goodwill write-downs are the pattern.
Industrials, defence & transport
Hard assets with real barriers — rail rights-of-way, landfill permits, engine installed bases, multi-decade defence backlogs. Capital-intensive, so cash conversion trails the margin.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CAT | Caterpillar | NYSE | $378B | Mar 26+Jun 26 | $38.0B | $12.1B | $6.1B | 16.2% | $9.0B | 34.9 | 2.4% |
| GE | GE Aerospace | NYSE | $367B | Mar 26+Jun 26 | $25.7B | $8.0B | $4.3B | 16.6% | $8.4B | 40.9 | 2.3% |
| RTX | RTX Corporation | NYSE | $285B | Mar 26+Jun 26 | $46.8B | $9.7B | $4.2B | 9.0% | $11.4B | 36.8 | 4.0% |
| UNP | Union Pacific | NYSE | $186B | Mar 26+Jun 26 | $13.1B | $7.3B | $3.7B | 28.2% | $6.5B | 25.4 | 3.5% |
| DE | Deere & Company | NYSE | $172B | May 26+Aug 26 | $26.0B | $7.3B | $3.2B | 12.1% | $3.2B | 35.3 | 1.9% |
| ETN | Eaton | NYSE | $162B | Mar 26+Jun 26 | $16.0B | $5.5B | $1.7B | 10.6% | $3.9B | 42.3 | 2.4% |
| LMT | Lockheed Martin | NYSE | $130B | Mar 26+Jun 26 | $38.1B | $4.5B | $3.3B | 8.7% | $8.7B | 20.8 | 6.7% |
| GD | General Dynamics | NYSE | $103B | Apr 26+Jul 26 | $27.6B | $4.3B | $2.3B | 8.3% | $6.4B | 23.0 | 6.2% |
| CSX | CSX Corporation | NYSE | $96B | Mar 26+Jun 26 | $7.4B | $3.6B | $1.8B | 24.4% | $2.8B | 29.9 | 2.9% |
| UPS | United Parcel Service | NYSE | $91B | Mar 26+Jun 26 | $44.0B | $9.6B | $1.5B | 3.3% | $5.5B | 19.8 | 6.0% |
| WM | Waste Management | NYSE | $89B | Mar 26+Jun 26 | $12.9B | $5.3B | $1.5B | 11.7% | $3.6B | 31.1 | 4.0% |
| NSC | Norfolk Southern | NYSE | $80B | Mar 26+Jun 26 | $6.5B | $2.9B | $1.3B | 19.8% | $1.6B | 30.2 | 2.0% |
| NOC | Northrop Grumman | NYSE | $78B | Mar 26+Jun 26 | $20.8B | $4.1B | $2.0B | 9.5% | $3.6B | 17.4 | 4.7% |
- CAT
- Construction and mining equipment, plus reciprocating engines and turbines now in demand for data-centre power. Aftermarket parts are the margin ballast.
- GE
- Jet engines — the LEAP narrowbody engine and the GE9X — sold near cost and monetised over decades of high-margin spare parts and servicing.
- RTX
- Pratt & Whitney engines, Collins avionics and Raytheon missiles/air defence. Roughly half defence, half commercial aerospace aftermarket.
- UNP
- Western US freight railroad — an irreplaceable right-of-way network. Hauls intermodal, grain, chemicals and coal at ~40% operating margins.
- DE
- Agricultural and construction machinery with a captive finance arm. Tied to farm income and crop prices; precision-ag software is the margin story.
- ETN
- Electrical components — switchgear, busways, power distribution — sold into data centres, utilities and factories. The purest listed electrification play.
- LMT
- Pure defence prime: F-35, missiles (PAC-3, JASSM), space and rotary. Revenue is a multi-year government backlog, which is why it trades cheaply but steadily.
- GD
- Gulfstream business jets, nuclear submarines (Virginia and Columbia class), combat vehicles and IT services. The submarine backlog runs into the 2040s.
- CSX
- Eastern US railroad serving the Southeast and Atlantic ports. Same regulated-monopoly network economics as Union Pacific, on a smaller footprint.
- UPS
- Global parcel network. Deliberately shedding low-margin Amazon volume while cutting capacity; margins and cash flow are under real pressure right now.
- WM
- North American waste collection and landfill. Landfill permits are nearly impossible to obtain, so pricing rises above inflation every year. Recession-proof.
- NSC
- The other eastern railroad, overlapping CSX. Has been closing an operating-ratio gap to peers since the 2023 East Palestine derailment.
- NOC
- B-21 stealth bomber, Sentinel ICBM replacement, space systems and defence electronics. The most classified-programme-weighted of the primes.
Telecom & media
The deepest value in the screen on a cash basis: flat-to-shrinking businesses priced as though they are dying, throwing off very large free cash flow in the meantime.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| VZ | Verizon | NYSE | $209B | Mar 26+Jun 26 | $68.7B | $42.0B | $8.9B | 12.9% | $21.5B | 12.9 | 10.3% |
| TMUS | T-Mobile US | Nasdaq | $193B | Mar 26+Jun 26 | $45.9B | $29.9B | $5.7B | 12.5% | $18.4B | 18.3 | 9.5% |
| DIS | Walt Disney | NYSE | $190B | Mar 26+Jun 26 | $50.4B | $19.4B | $4.9B | 9.7% | $8.3B | 22.0 | 4.4% |
| T | AT&Tadjusted | NYSE | $177B | Mar 26+Jun 26 | $63.1B | $38.5B | $8.4B | 13.3% | $17.7B | 8.3 | 10.0% |
| CMCSA | Comcast | Nasdaq | $96B | Mar 26+Jun 26 | $61.4B | $42.1B | $5.7B | 9.3% | $20.4B | 8.6 | 21.3% |
- VZ
- Largest US wireless network by revenue, plus fixed wireless broadband. Highest dividend yield among mega-caps; subscriber growth is the perennial worry.
- TMUS
- Best US mid-band 5G spectrum position after the Sprint merger; has been taking subscriber share from both rivals while converting a high share of revenue to cash.
- DIS
- Theme parks and cruise ships (the profit centre), studios, ESPN and Disney+. Streaming has turned profitable; linear TV decline is the offset.
- T
- US wireless carrier plus a growing fibre broadband footprint. Post-restructuring it is a simple, heavily indebted, cash-returning utility-like business.
- CMCSA
- Largest US cable broadband operator, plus NBCUniversal, Sky and the theme parks. Broadband subscribers are shrinking, which is why the multiple is so low.
Materials
Split between contracted industrial gases, which behave almost like utilities, and the miners, which are direct commodity bets. Gold has been the standout.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| LIN | Linde | Nasdaq | $226B | Mar 26+Jun 26 | $18.1B | $8.7B | $3.8B | 20.9% | $5.0B | 31.2 | 2.2% |
| NEM | Newmont | NYSE | $139B | Mar 26+Jun 26 | $13.4B | $9.2B | $5.5B | 40.7% | $9.7B | 16.2 | 7.0% |
| FCX | Freeport-McMoRan | NYSE | $113B | Mar 26+Jun 26 | $13.3B | $5.6B | $1.9B | 14.0% | $1.8B | 38.6 | 1.6% |
| SHW | Sherwin-Williams | NYSE | $84B | Mar 26+Jun 26 | $12.5B | $6.1B | $1.4B | 11.1% | $3.2B | 31.2 | 3.8% |
| APD | Air Products & Chemicalsadjustedcash neg | NYSE | $68B | Mar 26+Jun 26 | $6.3B | $2.0B | −$731M | -11.5% | −$301M | n/m | -0.4% |
- LIN
- Largest industrial gases company — oxygen, nitrogen, hydrogen — supplied on 15-year take-or-pay contracts with on-site plants. Near-utility predictability.
- NEM
- Largest gold miner in the world, with copper by-product. Costs are broadly fixed, so a high gold price drops almost straight through to cash flow.
- FCX
- One of the largest listed copper producers — Grasberg in Indonesia, plus Arizona and Peru. Direct leverage to the copper price and electrification demand.
- SHW
- Paint — sold mostly through its own ~5,000 company-owned stores to professional painters, which is the moat. Tied to housing turnover and repaint cycles.
- APD
- Industrial gases like Linde, but with a much heavier bet on large hydrogen megaprojects — which is why capex has swamped cash flow and the multiple has fallen.
Utilities
Included to be explicit about a negative result: as a group they fail this screen. Every one below has burned cash over the trailing year, funding data-centre-driven grid capex with debt and equity. They are regulated-earnings and dividend vehicles, not cash generators.
| Ticker | Company | Exch | Mkt cap | Qtrs | Revenue | Gross | Net inc | Net % | FCF ttm | P/E | FCF yld |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NEE | NextEra Energy | NYSE | $176B | Mar 26+Jun 26 | $14.2B | — | $5.3B | 37.4% | — | 18.9 | — |
| SO | Southern Companycash neg | NYSE | $103B | Mar 26+Jun 26 | $15.4B | — | $2.5B | 16.5% | −$3.5B | 22.2 | -3.4% |
| DUK | Duke Energycash neg | NYSE | $95B | Mar 26+Jun 26 | $16.8B | — | $2.6B | 15.6% | −$4.3B | 18.3 | -4.5% |
| D | Dominion Energycash neg | NYSE | $59B | Mar 26+Jun 26 | $9.5B | — | $939M | 9.9% | −$6.8B | 23.5 | -11.6% |
- NEE
- Florida Power & Light (regulated) plus the largest US wind and solar developer. Growth utility, funded by continuous debt and equity issuance.
- SO
- Regulated utility in Georgia, Alabama and Mississippi; operates Vogtle, the only new US nuclear units. Serving heavy Atlanta-area data-centre demand.
- DUK
- Regulated electric and gas utility across the Carolinas, Florida, Indiana and Ohio. Earnings are set by rate cases; data-centre load growth is the tailwind.
- D
- Regulated utility in Virginia — home to the largest data-centre cluster on earth — plus offshore wind construction. Capex is running well ahead of cash flow.