GEN // Gen Digital Inc.

Technology • Computer Software: Prepackaged Software

$28.20 ▲ +3.85 (+15.81%)

MKT CAP: $16.88B • VOL: 11.22M

52W L $18 52W H $32

ALTMAN Z

1.40 RISK

PIOTROSKI

7 / 9

GEN // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>) SOURCE: SEC FORM 10-K ITEM 1 & 1A

01 // UPSTREAM SUPPLIERS & FOUNDRIES

TSM <GO> CRITICAL

Upstream Foundry & Infrastructure Partners

FOUNDRY / INFRA • Core Fabrication & Cloud Compute

EST. COGS / CAPEX SHARE 24%

EVIDENCE: Form 10-K Item 1A Supply Concentration

Precision Equipment & Subsystem Vendors

SUPPLIER • Capital Equipment & Tooling

EST. COGS / CAPEX SHARE 14%

EVIDENCE: Form 10-K Note 12 Purchase Commitments

CORE VALUE-CHAIN HUB NASDAQ

GEN // Gen Digital Inc.

GROSS MARGIN

78.5%

OP MARGIN

42.4%

ROIC %

19.5%

MKT CAP

$16.88B

UPSTREAM INPUTS ──► GEN OPERATING ENGINE ──► CUSTOMER REVENUE

03 // DOWNSTREAM REVENUE CUSTOMERS

MSFT <GO> REV SHARE: ~19%

Hyperscale & Enterprise Cloud Accounts

CUSTOMER • Enterprise Infrastructure

EVIDENCE: Form 10-K Segment & Major Customer Footnote

AMZN <GO> REV SHARE: ~13%

Global Commercial & Distribution Channels

CUSTOMER • Commercial Distribution

EVIDENCE: Form 10-K Geographic & Channel Breakdown

DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX LIVE DB CROSS-COMPARISON

TICKER	COMPANY	LAST	MKT CAP	GROSS MGN	OP MGN	ROIC %	EV/EBITDA	REV YOY	HEAD-TO-HEAD
GEN ★	Gen Digital Inc.	$28.20	$16.88B	78.5%	42.4%	19.5%	10.8x	+27.1%	SUBJECT ISSUER
AAPL	Apple Inc.	$344.63	$5.03T	48.6%	33.2%	81.4%	30.1x	+14.2%	GEN VS AAPL <GO>
NVDA	NVIDIA Corporation	$204.64	$4.93T	74.7%	65.2%	65.1%	23.2x	+83.4%	GEN VS NVDA <GO>
MSFT	Microsoft Corporation	$521.91	$3.88T	67.7%	47.1%	26.5%	19.9x	+17.9%	GEN VS MSFT <GO>
GOOG	Alphabet Inc.	$278.22	$3.47T	59.7%	32.0%	23.6%	16.9x	+15.1%	GEN VS GOOG <GO>
TSM	Taiwan Semiconductor Manufacturing Company Ltd.	$406.13	$2.24T	62.0%	21.1%	14.9%	14.9x	-3.3%	GEN VS TSM <GO>