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
+85.4%
$79.86
vs $43.08 price
Levered DCF
$104.06
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
-0.49
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E12.75×55.89×11.76×8.53×14.35×13.9×32.87×18.47×
P/B0.88×0.86×0.84×1.05×1.15×1.13×1.99×1.57×
P/S1.77×1.85×1.59×2.57×3.21×3.09×4.75×4.09×
EV / EBITDA-4.24×15.31×14.82×11.03×7.97×33.73×46.09×28.42×
Gross margin56.1%43.0%54.2%86.4%92.2%67.7%56.8%66.4%
Operating margin21.5%8.0%21.2%44.4%34.7%21.5%18.7%28.9%
Net margin15.2%4.5%14.9%32.0%24.4%16.6%14.4%22.2%
Current ratio0.25×0.11×0.13×0.11×0.19×0.18×0.16×0.15×
Debt / equity0.25×0.7×1.28×1.19×0.24×2.11×2.28×2.06×
Interest coverage0.57×0.15×0.47×3.57×5.48×0.98×0.52×0.89×
Dividend yield3.9%3.8%4.3%3.6%3.4%3.0%1.7%2.2%
Payout ratio45.4%155.8%46.4%28.9%44.8%55.5%55.5%40.6%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity7.5%2.1%7.8%13.0%8.7%6.0%6.1%8.5%
Return on invested capital4.4%1.1%3.1%5.2%6.5%1.9%1.7%2.6%
Return on assets0.7%0.2%0.7%1.2%0.9%0.6%0.6%0.8%
Free cash flow yield14.1%7.8%8.3%23.8%10.7%7.5%5.6%6.3%
Earnings yield8.5%2.4%9.3%12.4%7.6%5.4%3.0%5.4%
Enterprise value-$687.9M$892.5M$2.1B$2.5B$1.3B$2B$2.4B$2B
Net debt / EBITDA-12.21×-5.22×7.7×5.51×-0.65×20.57×23.2×15.23×
Cash conversion cycle (days)28323137345000