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
-24.1%
$198.48
vs $261.44 price
Levered DCF
$190.81
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
2.27
Grey zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E28.5×25.96×31.31×35.2×55.87×122.72×157.66×91.47×
P/B5.96×5.87×6.96×6.67×8.94×5.71×5.02×3.52×
P/S2.38×2.31×2.84×2.67×3.89×3.02×2.72×2.27×
EV / EBITDA18.02×13.92×16.91×17.27×23.52×21.85×20.66×17.94×
Gross margin33.3%34.9%35.0%34.9%33.5%34.0%34.2%35.2%
Operating margin13.4%14.3%13.2%12.5%10.0%6.4%7.0%7.1%
Net margin8.3%8.9%9.1%7.6%7.0%2.5%1.7%2.5%
Current ratio0.75×0.84×0.86×0.89×0.91×1.12×1.05×1.1×
Debt / equity2.49×2.33×2.27×2.26×2.06×2.15×2.01×1.64×
Interest coverage2.99×3.29×2.94×4.32×3.71×1.76×1.74×1.79×
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 equity20.9%22.6%22.2%18.9%16.0%4.6%3.2%3.9%
Return on invested capital7.9%8.6%8.8%7.3%6.1%2.9%2.6%3.2%
Return on assets4.5%5.1%5.1%4.3%3.9%1.1%0.8%1.1%
Free cash flow yield5.3%5.9%3.5%4.1%4.3%3.9%2.8%3.4%
Earnings yield3.5%3.9%3.2%2.8%1.8%0.8%0.6%1.1%
Enterprise value$52.9B$48.1B$55B$50.2B$65.1B$45.4B$41.3B$33.8B
Net debt / EBITDA4.83×3.61×3.85×4.05×4×5.34×5.6×5.37×
Cash conversion cycle (days)-495057504451-3963