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
-16.0%
$193.34
vs $230.07 price
Levered DCF
$248.48
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
40.9
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/E59.5×43.82×2,285.49×-54.04×4,076.09×38.97×102.76×100.37×
P/B15.44×17.22×20.76×13.89×14.08×21.58×28.34×22×
P/S8.81×11.26×9.95×7.82×11.65×19.9×14.61×10.63×
EV / EBITDA44.86×52.03×168.38×-120.75×123.24×26.64×118.12×58.33×
Gross margin61.3%62.0%61.6%59.3%59.9%61.6%60.3%61.3%
Operating margin16.1%17.1%0.2%-15.3%-3.3%3.2%2.5%10.3%
Net margin14.8%25.7%0.4%-14.4%0.3%51.1%14.2%10.5%
Current ratio3.2×5.3×3.9×3.28×3.01×4×1.3×3.83×
Debt / equity0.13×0.08×0.15×0.2×0.19×0.15×0.64×0.54×
Interest coverage0×0×0×0×0×5.29×3.91×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity26.0%39.3%0.9%-25.7%0.3%55.4%27.5%21.7%
Return on invested capital21.6%23.9%0.1%-22.4%-2.0%2.3%3.0%12.9%
Return on assets19.5%32.6%0.7%-17.9%0.3%40.7%13.9%11.4%
Free cash flow yield2.9%2.1%0.8%0.5%0.1%0.1%0.3%1.1%
Earnings yield1.7%2.3%0.0%-1.8%0.0%2.6%1.0%1.0%
Enterprise value$8.3B$8.9B$6.2B$3.7B$4.2B$6.1B$3.8B$2B
Net debt / EBITDA-0.19×-0.01×-0.13×0.56×-0.01×-0.43×2.14×-0.71×
Cash conversion cycle (days)2081088943