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
+171.9%
$148.58
vs $54.65 price
Levered DCF
-$25.94
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
2.94
Grey zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E12.06×6.93×11.22×3.1×5.53×7.07×7.47×5.38×
P/B0.69×0.88×1.22×0.76×1.56×1.14×0.8×0.6×
P/S0.43×0.53×0.79×0.36×0.65×0.46×0.33×0.24×
EV / EBITDA13.98×7.83×9.17×3.5×5.58×7.14×10.79×12.42×
Gross margin21.4%21.9%21.7%25.2%24.9%19.4%17.9%17.6%
Operating margin9.2%10.1%9.6%15.6%15.6%8.6%6.0%5.4%
Net margin3.6%7.6%7.0%11.7%11.8%6.5%4.5%4.5%
Current ratio4.15×9.11×4.79×5.18×3.86×5.05×7.18×5.62×
Debt / equity0.56×0.56×0.55×0.57×0.76×0.76×0.93×1.27×
Interest coverage0×0×6.27×26.21×11.09×4.14×2.04×0×
Dividend yield2.0%1.4%1.0%1.6%0.6%0.0%0.0%0.0%
Payout ratio23.5%9.8%11.3%5.0%3.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity5.7%12.7%10.9%24.4%28.3%16.1%10.6%11.2%
Return on invested capital7.1%8.0%7.1%16.1%16.4%8.8%5.9%4.1%
Return on assets3.3%7.4%6.2%13.8%14.2%7.2%4.5%4.3%
Free cash flow yield7.0%3.8%-3.1%16.2%-7.6%22.7%-10.1%-40.7%
Earnings yield8.3%14.4%8.9%32.2%18.1%14.1%13.4%18.6%
Enterprise value$3.1B$3.6B$3.9B$2.5B$3.7B$2B$1.8B$1.6B
Net debt / EBITDA5.86×2.86×2.3×1.23×1.46×2.03×5.66×8.33×
Cash conversion cycle (days)371357370299277264339365