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
+2.3%
$1.17
vs $1.14 price
Levered DCF
$1.20
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
4.27
Safe 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-16.48×-10.92×-10.92×-16.65×-33.24×-10.11×-5.85×-6.62×
P/B8×3.94×3.68×5.57×8.31×9.72×7.62×5.62×
P/S0×0×0×0×0×0×0×0×
EV / EBITDA-14.16×-7.95×-7.98×-13.54×-29.25×-7.58×-4.58×-4.82×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio11.6×8.86×12.32×14.95×14.97×4.73×5.03×6.26×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage0×0×-57.85×0×0×0×0×0×
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 equity-48.9%-35.8%-33.5%-33.7%-25.1%-96.5%-129.6%-85.2%
Return on invested capital-54.2%-44.0%-38.4%-1.4%-27.8%-82.0%0.0%0.0%
Return on assets-44.7%-31.7%-30.8%-31.4%-23.5%-76.1%-103.8%-71.6%
Free cash flow yield-5.1%-6.5%-5.3%-3.1%-2.4%-8.0%-12.0%-10.9%
Earnings yield-6.1%-9.1%-9.1%-6.0%-3.0%-9.9%-17.0%-15.1%
Enterprise value$656.5M$341.9M$371.6M$644.6M$1.1B$235.5M$132.4M$92.3M
Net debt / EBITDA2.21×3.07×3.24×3.13×4.04×0.94×0.77×1.2×
Cash conversion cycle (days)00000000