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
+165.4%
$279.78
vs $105.41 price
Levered DCF
$277.11
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
1.77
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/E15.12×5.12×2.42×1.33×1×4.25×-3.55×48.03×
P/B0.93×1.43×0.74×0.68×3.14×-0.45×-0.31×-0.48×
P/S0.26×0.38×0.16×0.09×0.2×0.08×0.07×0.11×
EV / EBITDA10.58×5.48×4.02×3.34×6.21×9.25×23.15×15.74×
Gross margin14.1%20.0%21.0%22.0%19.4%15.9%14.8%16.3%
Operating margin2.4%8.6%10.0%11.9%9.5%0.0%4.4%5.8%
Net margin2.1%8.1%7.5%7.7%21.8%2.2%-2.1%0.2%
Current ratio3.92×0.93×3.67×3.57×3.06×6.26×4.28×4×
Debt / equity1.12×1.27×1.96×3.42×7.96×-3.63×-3.47×-3.46×
Interest coverage2×8.44×5.12×7.34×3.4×0×0.98×1.12×
Dividend yield1.4%0.9%2.5%4.4%0.1%0.0%0.0%0.0%
Payout ratio16.7%4.4%5.2%5.1%0.1%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity7.7%30.2%35.4%58.9%347.5%-11.7%8.6%-1.0%
Return on invested capital2.5%76.5%11.2%12.1%14.7%0.0%5.8%4.9%
Return on assets2.4%9.3%8.3%8.8%26.2%2.8%-2.2%0.3%
Free cash flow yield21.4%0.5%96.2%29.6%37.2%147.3%-169.1%-33.2%
Earnings yield8.2%21.2%47.6%86.9%110.7%25.9%-28.1%2.1%
Enterprise value$1.4B$1.9B$1.1B$1.2B$1.7B$1.5B$1.7B$1.6B
Net debt / EBITDA4.86×2.27×2.5×2.64×4.2×8.05×21.14×13.61×
Cash conversion cycle (days)174188160178140199253215