Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
+33.7%
$72.35
vs $54.12 price
Levered DCF
$36.78
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
2.81
Grey zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E16.48×41.13×10.33×12.98×24.33×11,573.33×19.09×21.21×
P/B1.5×1.88×1.44×1.74×1.91×1.55×1.57×1.4×
P/S0.31×0.4×0.32×0.38×0.49×0.39×0.37×0.32×
EV / EBITDA10.11×11.44×8.62×9.36×13.63×7.56×9.7×9.67×
Gross margin11.7%13.3%13.9%13.4%15.6%13.9%11.3%10.8%
Operating margin3.7%2.5%5.1%4.5%3.3%1.6%3.2%2.2%
Net margin1.9%1.0%3.1%3.0%2.0%0.0%2.0%1.5%
Current ratio1.48×1.33×1.4×1.15×1.09×1.46×1.41×1.48×
Debt / equity0.95×0.82×0.8×0.82×0.64×0.59×0.52×0.65×
Interest coverage3.37×2.49×4.98×8.49×7.21×2.15×4.08×2.56×
Dividend yield2.4%1.7%2.2%1.7%1.7%2.1%2.0%2.3%
Payout ratio40.4%69.4%22.9%22.5%40.4%16433.3%37.4%47.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity9.1%4.6%14.0%13.4%7.8%0.0%8.3%6.7%
Return on invested capital5.7%3.4%8.2%7.0%4.5%0.0%5.8%4.8%
Return on assets3.0%1.6%5.1%4.7%2.8%0.0%3.5%2.7%
Free cash flow yield5.8%5.0%7.3%-1.0%9.1%18.1%8.4%13.3%
Earnings yield6.1%2.4%9.7%7.7%4.1%0.0%5.2%4.8%
Enterprise value$4.3B$4.7B$4B$4.3B$4B$2.8B$3.2B$2.9B
Net debt / EBITDA3.77×3.35×2.98×2.88×3.28×1.32×2.27×2.97×
Cash conversion cycle (days)5151524650364343