Quantisight AI

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
+13.1%
$567.44
vs $501.92 price
Levered DCF
$1,741.28
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
0.02
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E13.29×15.81×15.71×11.01×12.82×15.68×11.8×7.24×
P/B7.1×10.29×8.49×9.11×6.09×4.1×3.9×2.72×
P/S2.46×2.99×2.49×2.42×2.67×2×1.71×1.17×
EV / EBITDA8.38×10.58×10.19×7.63×9.38×10.07×8.91×5.75×
Gross margin50.4%50.9%51.7%53.6%57.8%47.8%49.1%48.4%
Operating margin25.5%25.6%22.1%28.8%26.7%17.1%18.0%21.6%
Net margin18.8%18.9%15.9%22.0%20.4%12.8%14.5%16.2%
Current ratio25.84×22.08×22.13×16.97×20.36×254.82×219.73×200.7×
Debt / equity0.9×1.05×1.22×1.42×0.87×0.84×0.86×0.86×
Interest coverage14.82×13.96×10.98×20.85×18.82×12.64×10.9×10.85×
Dividend yield1.3%1.1%1.4%1.5%1.4%2.1%2.3%3.3%
Payout ratio16.7%16.9%21.5%17.0%18.5%32.4%26.6%24.1%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity54.4%65.1%54.0%82.8%46.5%26.1%33.0%37.5%
Return on invested capital2.0%2.1%1.6%2.1%1.7%1.0%1.3%1.7%
Return on assets1.9%1.9%1.5%2.0%1.6%0.9%1.2%1.5%
Free cash flow yield17.6%11.9%11.2%12.2%8.9%18.6%9.8%16.0%
Earnings yield7.7%6.3%6.4%9.1%7.6%6.4%8.5%13.8%
Enterprise value$42.2B$50.7B$38.3B$32.9B$34.1B$22.2B$23.4B$16.9B
Net debt / EBITDA-0.84×-0.64×-0.48×-0.4×-0.56×-0.86×0.42×0.58×
Cash conversion cycle (days)221183220275276238202174