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
-140.9%
-$0.45
vs $1.11 price
Levered DCF
-$4.02
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.48
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-2.18×-1.03×40.63×23.1×26.44×29.85×41.43×18.3×
P/B0.56×0.56×0.83×1.72×1.31×1.27×1.64×1.35×
P/S0.21×0.24×0.53×1.04×0.88×1×1.21×0.98×
EV / EBITDA-24.39×-29.53×10.27×11.1×9.66×12.96×16.02×9.25×
Gross margin28.6%22.0%30.9%39.6%30.6%37.6%37.9%40.2%
Operating margin2.7%-18.6%4.0%6.7%5.5%5.0%5.6%8.6%
Net margin-9.7%-23.1%1.3%4.5%3.3%3.3%2.9%5.3%
Current ratio1.77×1.63×1.87×1.46×1.53×1.93×2.43×2.13×
Debt / equity0.99×0.72×0.44×0.21×0.21×0.33×0.47×0.29×
Interest coverage0.83×-6.05×1.84×9.86×8.39×4.35×3.55×9.3×
Dividend yield0.0%1.9%1.1%0.4%0.5%0.3%0.4%0.5%
Payout ratio0.0%-2.0%45.0%10.2%12.8%7.7%17.1%9.1%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-25.9%-54.2%2.0%7.4%5.0%4.2%4.0%7.3%
Return on invested capital3.5%-24.7%3.1%6.7%4.5%3.7%3.4%6.3%
Return on assets-8.4%-19.8%1.0%3.8%2.7%2.2%2.0%4.1%
Free cash flow yield-23.3%-2.9%-22.9%6.7%15.6%16.4%-1.3%-3.7%
Earnings yield-45.9%-97.2%2.4%4.3%3.8%3.3%2.4%5.4%
Enterprise value$287.5M$285.2M$459.2M$690.6M$550.4M$560.9M$718.8M$536M
Net debt / EBITDA-15.18×-16.08×3.37×0.9×1.08×2.4×3.42×1.56×
Cash conversion cycle (days)207214260215186238245233