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
+1387.8%
$221.32
vs $14.88 price
Levered DCF
$167.69
After debt service
Piotroski score
9 / 9
Strong
Altman Z-score
1.06
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E125.7×7.93×45.72×-10.35×11.37×11.05×-0.63×14.49×
P/B0.75×0.95×1.46×1.67×1.61×1.57×0.71×1.6×
P/S0.17×0.24×0.3×0.41×0.5×0.49×0.17×0.88×
EV / EBITDA2.78×2.64×4.22×10.81×3.78×3.43×-3.88×5.87×
Gross margin14.8%24.1%22.6%22.1%22.0%22.0%13.6%28.0%
Operating margin2.0%5.4%-0.0%-7.9%7.0%7.0%5.1%9.1%
Net margin0.1%3.0%0.7%-3.9%4.4%4.4%-27.4%6.1%
Current ratio1.36×1.22×1.17×1.18×1.09×1.09×1.14×0.97×
Debt / equity1.44×1.41×1.73×1.53×1.22×1.22×2.4×0.65×
Interest coverage1.19×2.63×-0.01×-5.71×5.59×3.16×2.62×5.63×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.7%6.3%1.2%
Payout ratio0.0%0.0%0.0%0.0%0.0%7.4%-4.0%16.7%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity0.6%12.0%3.2%-16.2%14.2%14.2%-112.2%11.0%
Return on invested capital0.2%4.4%-0.0%-6.4%5.1%5.1%5.0%6.7%
Return on assets0.1%2.9%0.7%-3.6%3.6%3.6%-20.6%4.3%
Free cash flow yield47.1%26.7%23.2%19.6%15.3%-1.7%52.3%6.7%
Earnings yield0.8%12.6%2.2%-9.7%8.8%9.0%-159.1%6.9%
Enterprise value$4.7B$5.8B$7.8B$9.4B$11.7B$11.4B$11.2B$22.7B
Net debt / EBITDA1.48×1.25×1.98×4.05×1.13×1.05×-2.71×1.17×
Cash conversion cycle (days)6764586262624766