Quantisight AI

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
-22.8%
$940.44
vs $1,217.50 price
Levered DCF
$1,442.99
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
6.65
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E32.26×28.97×22.78×16.82×25.05×12.81×16.08×14.42×
P/B13.47×8.88×5.76×4.14×4.46×2.76×3.14×3.26×
P/S3.62×2.15×1.41×1×1.17×0.67×0.7×0.74×
EV / EBITDA22.7×18.23×15.49×13.56×15.31×8.5×9.91×8.53×
Gross margin24.1%21.0%19.0%17.9%18.3%19.1%19.2%20.4%
Operating margin14.4%10.7%8.0%6.1%6.1%6.7%6.3%6.9%
Net margin11.2%7.4%6.2%5.9%4.7%5.3%4.4%5.2%
Current ratio1.21×1.08×1.11×1.12×1.23×1.17×1.3×1.31×
Debt / equity0.32×0.18×0.2×0.39×0.64×0.48×0.53×0.15×
Interest coverage145.7×112.72×40.7×18.55×33.08×23.7×17.56×40.5×
Dividend yield0.2%0.3%0.4%0.5%0.5%0.8%0.8%0.8%
Payout ratio6.7%8.2%9.4%8.2%12.1%10.3%12.7%10.9%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity41.8%30.6%25.3%24.6%17.8%21.6%19.5%22.7%
Return on invested capital33.6%27.2%21.6%17.4%10.2%13.8%13.2%19.1%
Return on assets15.9%11.1%9.8%9.5%6.5%8.5%7.6%10.6%
Free cash flow yield3.1%4.9%7.4%6.1%4.4%13.6%6.0%7.4%
Earnings yield3.1%3.5%4.4%5.9%4.0%7.8%6.2%6.9%
Enterprise value$32.8B$14.9B$7.4B$4.5B$4B$2.2B$2.1B$1.7B
Net debt / EBITDA-0.14×-0.3×0.11×1.01×1.73×1.07×1.24×0.16×
Cash conversion cycle (days)8472817076636857