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
+5.7%
$184.70
vs $174.81 price
Levered DCF
$2,100.16
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.68
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/E12.82×12.32×9.7×5.98×5.81×2.09×6.33×9.45×
P/B2.91×2.16×1.37×1.04×1.36×0.86×2.15×1.9×
P/S1.23×0.97×0.8×0.71×1.23×0.73×0.69×0.68×
EV / EBITDA15.82×18.24×16.23×11.25×7.39×5.18×9.61×13.53×
Gross margin50.1%46.6%48.9%57.7%78.5%55.1%42.2%40.1%
Operating margin23.5%22.0%19.9%22.1%34.2%33.0%21.1%18.0%
Net margin9.8%7.9%8.3%11.9%21.2%34.9%3.1%7.2%
Current ratio0.23×9.96×15.79×16.67×14.7×10.55×9.89×11.26×
Debt / equity3.41×3×2.41×1.93×1.3×1.11×2.73×2.47×
Interest coverage4.36×0×2.17×3.31×5.4×4.13×3.28×2.21×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity23.1%17.5%14.1%17.5%23.4%41.2%9.7%20.2%
Return on invested capital247.3%9.0%7.5%8.2%12.1%15.7%12.9%13.0%
Return on assets4.8%4.0%3.8%5.5%9.3%17.9%2.3%5.3%
Free cash flow yield45.5%57.9%66.1%68.6%29.7%90.0%105.5%101.1%
Earnings yield7.9%8.1%10.3%16.7%17.2%47.8%4.5%10.6%
Enterprise value$8.4B$6.1B$4.3B$3.4B$2.7B$1.5B$1.8B$1.5B
Net debt / EBITDA8.48×10.53×9.84×7.19×3.39×2.47×5.29×7.54×
Cash conversion cycle (days)638-6619642573412337298