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
+128.9%
$356.13
vs $155.60 price
Levered DCF
$340.11
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
0.35
Distress zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E13.56×12.95×11.82×13.01×5.85×10.62×10.99×15.19×
P/B2.37×2.57×2.36×2.88×2.33×1.14×1.57×1.62×
P/S1.41×1.39×1.3×1.72×1.88×1.37×1.61×1.15×
EV / EBITDA9.29×9.35×8.7×9.56×7.27×11.55×9.71×8.61×
Gross margin17.6%17.8%17.5%17.7%22.0%5.3%10.3%13.3%
Operating margin13.2%13.6%13.9%16.6%21.4%6.0%10.4%9.1%
Net margin10.4%10.7%11.0%13.3%32.0%12.9%14.7%7.6%
Current ratio0.5×1.13×1.07×0.93×1.51×1.42×1.66×1.38×
Debt / equity0.38×0.43×0.43×0.42×0.44×0.34×0.29×0.26×
Interest coverage13.41×14.79×14.12×13.21×14.2×3.85×9.32×10.31×
Dividend yield5.3%6.9%6.8%10.4%20.3%4.3%4.5%4.9%
Payout ratio72.0%88.8%80.3%135.1%119.0%45.6%49.5%74.3%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity17.5%19.9%20.0%22.2%39.8%10.8%14.3%10.7%
Return on invested capital9.7%4.0%3.9%4.1%4.8%0.5%0.8%0.9%
Return on assets2.6%3.5%3.5%3.7%8.0%1.0%1.3%0.9%
Free cash flow yield12.2%10.0%18.8%9.1%13.4%23.7%24.5%25.3%
Earnings yield7.4%7.7%8.5%7.7%17.1%9.4%9.1%6.6%
Enterprise value$11.5B$12B$10.7B$12.5B$11.8B$8.4B$9.3B$7.8B
Net debt / EBITDA0.08×0.38×0.5×0.63×0.04×0.85×-0.55×-0.23×
Cash conversion cycle (days)31268697274798064