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
+3.5%
$24.95
vs $24.10 price
Levered DCF
$41.05
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
-0.6
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/E9.2×12.13×9.92×9.96×10.43×11.78×12.54×13.01×
P/B1.02×1.06×0.99×1.07×1.02×0.79×1.24×1.21×
P/S1.87×1.88×1.81×2.53×2.77×2.12×2.79×2.85×
EV / EBITDA7.1×10.22×12.25×13.1×7.08×9.26×14.35×16.15×
Gross margin67.4%62.8%68.5%90.5%95.5%80.4%79.9%81.7%
Operating margin25.7%19.1%23.2%31.8%33.5%20.8%25.3%24.4%
Net margin20.7%16.0%18.9%26.3%27.6%18.3%21.7%21.8%
Current ratio0.13×0.14×0.15×0.17×0.23×0.24×0.19×0.16×
Debt / equity0.37×0.56×0.9×1.11×0.54×0.74×0.78×0.78×
Interest coverage0.84×0.55×0.83×4.17×5.6×1.78×1.49×1.82×
Dividend yield4.0%3.9%4.3%4.2%4.1%4.4%3.2%3.3%
Payout ratio36.1%45.6%40.7%40.4%40.7%51.1%40.8%43.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity11.2%9.0%10.3%11.1%10.2%6.8%9.6%9.3%
Return on invested capital7.1%4.9%4.7%4.6%6.5%3.5%5.0%4.9%
Return on assets1.2%0.9%1.0%1.1%1.1%0.7%1.0%1.0%
Free cash flow yield8.0%11.1%12.1%20.8%11.6%6.6%3.2%9.5%
Earnings yield11.1%8.5%10.5%10.4%10.0%8.6%7.8%7.7%
Enterprise value$3.8B$4.1B$4.7B$5B$2.6B$2.1B$4.2B$4.2B
Net debt / EBITDA0.49×1.8×5.12×5.81×-0.51×0.34×4.44×5.76×
Cash conversion cycle (days)12778910166112119120