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
+27.9%
$206.11
vs $161.21 price
Levered DCF
$352.68
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
4.54
Safe zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E22.16×10.01×14.05×20.16×21.8×26.94×15.33×17.54×
P/B3.41×1.9×2.16×2.22×2.11×2.51×1.61×2.19×
P/S1.73×1.01×1.06×0.96×0.94×1.3×0.68×1×
EV / EBITDA14.18×8.06×10.05×11.88×13.36×14.8×10.78×12.82×
Gross margin29.3%30.2%27.4%22.7%22.3%24.8%25.4%24.7%
Operating margin12.7%12.8%9.8%7.5%6.1%7.3%6.2%7.6%
Net margin7.8%10.1%7.5%4.7%4.3%4.8%4.4%5.7%
Current ratio2.66×2.7×2.46×2.64×2.7×2.5×2.6×2.51×
Debt / equity0.62×0.63×0.52×0.68×0.92×0.69×0.94×0.81×
Interest coverage7.05×9.09×7.04×4.68×5.46×5.63×4.35×6.88×
Dividend yield0.6%1.0%0.9%0.8%0.9%0.8%1.4%1.1%
Payout ratio13.0%10.3%12.8%16.2%20.4%20.8%21.7%18.6%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity15.4%19.0%15.3%11.0%9.7%9.3%10.5%12.5%
Return on invested capital12.4%12.8%11.6%7.9%5.6%6.4%6.4%7.3%
Return on assets7.3%9.2%7.8%4.9%3.9%4.1%4.2%5.1%
Free cash flow yield7.2%3.8%9.8%5.4%-4.4%7.5%7.2%4.5%
Earnings yield4.5%10.0%7.1%5.0%4.6%3.7%6.5%5.7%
Enterprise value$7.3B$4.5B$4.4B$4.3B$4.1B$4.5B$3B$3.5B
Net debt / EBITDA1.47×1.54×1.34×2.07×3.15×2.04×3.23×2.67×
Cash conversion cycle (days)111117106122132113115124