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
-40.2%
$132.68
vs $221.77 price
Levered DCF
$138.09
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
5.08
Safe zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E26.58×19.15×21.14×11×34.58×30.89×30.07×19.14×
P/B9.83×6.96×7.68×4.98×9.84×9.42×8.2×5.74×
P/S2.35×1.67×1.85×0.92×2.08×1.82×1.36×0.78×
EV / EBITDA14.45×10.74×11.53×6.86×16.34×13.62×12.47×9.39×
Gross margin34.0%33.8%33.5%31.0%29.9%30.8%28.8%27.8%
Operating margin13.0%13.0%13.3%12.9%9.5%9.8%8.0%7.0%
Net margin8.9%8.7%8.8%8.4%6.0%5.9%4.5%4.1%
Current ratio3.03×2.94×3.09×2.7×2.79×2.64×2.72×2.27×
Debt / equity1.48×1.39×1.42×1.92×2.25×1.95×2.48×2.54×
Interest coverage12.19×10.37×9.98×8.3×5.73×5.34×4.31×4.55×
Dividend yield1.3%1.7%1.2%2.6%0.9%0.0%0.0%0.0%
Payout ratio33.0%33.0%25.9%28.1%29.7%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity37.4%36.4%36.4%45.3%28.5%30.5%27.3%30.0%
Return on invested capital16.0%16.0%15.9%16.8%10.2%12.1%9.6%10.4%
Return on assets12.8%12.5%12.3%12.6%7.2%8.2%6.2%6.6%
Free cash flow yield4.3%5.1%5.4%9.5%2.5%4.9%3.6%5.9%
Earnings yield3.8%5.2%4.7%9.1%2.9%3.2%3.3%5.2%
Enterprise value$7.7B$5.6B$5.7B$3.2B$4.7B$3.4B$2.5B$1.4B
Net debt / EBITDA1.37×1.26×1.15×1.55×2.1×1.57×2.22×2.46×
Cash conversion cycle (days)7063616061515145