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
+78.5%
$85.11
vs $47.69 price
Levered DCF
$97.47
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
5.04
Safe zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E8.73×7.36×6.98×5.58×6.15×9.03×5.94×6.9×
P/B1.1×1.01×1×0.96×0.82×0.86×0.87×1.02×
P/S4.78×4.21×4.03×3.59×3×3.02×3.41×3.97×
EV / EBITDA6.65×5.62×5.31×4.38×4.96×7.46×3.82×5.18×
Gross margin91.1%78.2%78.3%86.7%66.8%44.3%73.4%100.0%
Operating margin69.8%73.1%73.8%82.0%62.1%42.7%73.4%73.0%
Net margin54.8%57.2%57.7%64.3%48.8%33.5%69.2%57.5%
Current ratio6.86×5.5×4.31×2.69×1.9×1.39×1.63×0.47×
Debt / equity0.14×0.15×0.17×0.19×0.19×0.2×0.01×0×
Interest coverage17.19×17.16×16.42×17.37×13.63×25.89×0×0×
Dividend yield2.1%2.2%4.6%6.4%6.0%13.1%7.5%1.5%
Payout ratio17.9%16.2%32.0%35.6%36.6%118.1%36.9%10.3%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity12.6%13.8%14.4%17.2%13.3%9.5%17.7%14.8%
Return on invested capital9.9%10.7%11.0%12.7%9.6%6.9%13.5%13.2%
Return on assets9.8%10.5%10.7%12.3%9.2%6.5%14.9%11.8%
Free cash flow yield12.3%13.6%13.6%14.4%-3.4%21.1%9.7%15.3%
Earnings yield11.5%13.6%14.3%17.9%16.2%11.1%20.3%14.5%
Enterprise value$6B$5.2B$4.8B$4.2B$3.7B$3.7B$2.8B$3.2B
Net debt / EBITDA0.18×0.17×0.17×0.27×0.47×0.66×-0.73×-0.26×
Cash conversion cycle (days)1416141414151517