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
-589.4%
-$141.06
vs $28.82 price
Levered DCF
-$62.83
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
10.61
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022
P/E-9.43×-533.19×-66.27×-28.77×
P/B6.8×14.09×14.44×12.28×
P/S4.36×8.08×10.58×13.41×
EV / EBITDA-9.4×-360.65×-60.08×-28.47×
Gross margin85.9%87.6%82.8%78.7%
Operating margin-47.6%-3.7%-18.4%-47.5%
Net margin-46.2%-1.5%-15.9%-46.6%
Current ratio4.53×3.43×4.03×5.9×
Debt / equity0.1×0.1×0.11×0.09×
Interest coverage0×0×0×0×
Dividend yield0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022
Return on equity-72.1%-2.6%-21.7%-42.7%
Return on invested capital-65.5%-5.6%-22.6%-39.6%
Return on assets-51.4%-1.7%-15.4%-33.2%
Free cash flow yield0.3%0.4%-1.4%-3.7%
Earnings yield-10.6%-0.2%-1.5%-3.5%
Enterprise value$9.2B$13.3B$13.4B$13.4B
Net debt / EBITDA0.34×6.55×0.61×0.22×
Cash conversion cycle (days)96149