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
-6.7%
$102.81
vs $110.14 price
Levered DCF
$143.76
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
5.24
Safe zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E27.58×43.81×30.6×47.42×30.33×27.43×28.14×28.34×
P/B5.08×5.93×6.01×5.61×7.76×7.13×6.49×6.58×
P/S3.28×4.23×3.95×3.64×4.84×4.4×3.97×3.89×
EV / EBITDA17.04×25.03×19.5×26.63×21.14×19.36×18.94×19.08×
Gross margin44.7%45.7%44.1%41.9%43.6%45.2%45.5%44.4%
Operating margin17.4%13.2%18.0%11.1%20.8%21.0%19.3%19.1%
Net margin11.9%9.6%12.9%7.7%15.9%16.1%14.1%13.7%
Current ratio1.07×1.7×1.08×1.18×0.59×0.8×0.88×0.81×
Debt / equity0.55×0.55×0.68×0.82×0.85×0.78×0.83×0.86×
Interest coverage11.32×8.5×9.53×6.67×19.8×16.88×11.42×9.97×
Dividend yield1.4%1.1%1.2%1.3%1.0%1.1%1.3%1.3%
Payout ratio39.0%47.3%35.3%61.6%29.9%30.2%36.4%37.5%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity18.4%13.4%19.6%11.9%25.6%26.0%23.1%23.2%
Return on invested capital11.2%8.2%11.2%6.5%12.5%13.0%11.5%11.7%
Return on assets8.3%6.6%8.8%5.0%10.3%10.6%9.3%9.4%
Free cash flow yield5.4%3.8%3.5%3.6%3.5%4.1%4.6%4.4%
Earnings yield3.6%2.3%3.3%2.1%3.3%3.7%3.6%3.5%
Enterprise value$22.1B$27.3B$25.4B$22.2B$27.6B$23.7B$19.4B$17.9B
Net debt / EBITDA1.38×1.32×1.73×3.1×1.91×1.78×2.02×1.9×
Cash conversion cycle (days)1426312613172123