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
-56.5%
$266.28
vs $612.06 price
Levered DCF
$565.17
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
5.65
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/E27.53×23.79×23.3×13.94×24.04×26.73×31.67×17.14×
P/B7.66×8.12×5.95×2.57×7.58×6.07×5.8×4.5×
P/S8.28×9.02×6.75×2.77×8.03×9.06×8.29×6.78×
EV / EBITDA16.38×17.14×15.35×8.9×17.08×19.52×16.62×12.64×
Gross margin82.0%81.7%80.8%78.3%80.8%80.6%81.9%83.2%
Operating margin41.4%42.2%34.7%24.8%39.6%38.0%33.9%44.6%
Net margin30.1%37.9%29.0%19.9%33.4%33.9%26.1%39.6%
Current ratio2.6×2.98×2.67×2.2×3.15×5.05×4.4×7.19×
Debt / equity0.39×0.27×0.24×0.21×0.11×0.08×0.1×0.01×
Interest coverage71.48×97.03×104.82×156.45×2,032.74×0×1,199.3×2,768.11×
Dividend yield0.3%0.3%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio8.8%8.1%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity27.8%34.1%25.5%18.5%31.5%22.7%18.3%26.3%
Return on invested capital18.0%25.1%19.3%14.6%26.7%19.7%15.0%23.9%
Return on assets16.5%22.6%17.0%12.5%23.7%18.3%13.9%22.7%
Free cash flow yield2.8%3.6%4.8%5.9%4.1%3.0%3.6%4.1%
Earnings yield3.6%4.2%4.3%7.2%4.2%3.7%3.2%5.8%
Enterprise value$1.7T$1.5T$906.5B$335.3B$944.1B$771.9B$577.3B$369.3B
Net debt / EBITDA0.46×0.06×-0.08×0.32×-0.05×-0.18×-0.24×-0.33×
Cash conversion cycle (days)-54-55-24-30-22191018