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
-131.8%
-$5.94
vs $18.67 price
Levered DCF
-$0.74
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
-0.55
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E15.34×10.97×10.32×8.74×12.4×18.26×14.43×14.62×
P/B0.62×0.62×0.62×0.79×0.87×0.75×1.11×1.01×
P/S1.57×1.53×1.62×2.57×3.39×2.57×3.71×3.43×
EV / EBITDA23.77×15.09×12.59×12.16×9.32×2.17×15.43×15.72×
Gross margin54.5%54.1%59.8%87.3%93.6%70.9%84.2%87.1%
Operating margin14.1%19.0%21.5%40.0%36.6%18.7%31.1%27.8%
Net margin10.8%14.5%16.3%30.2%28.3%14.6%25.7%23.4%
Current ratio0.13×0.1×0.09×0.07×0.08×0.16×0.05×0.04×
Debt / equity0.98×0.74×0.63×0.93×0.23×0.25×0.6×0.59×
Interest coverage0.33×0.42×0.57×3.61×3.87×1.22×2.03×2.37×
Dividend yield4.7%4.8%5.0%3.8%3.4%3.8%2.7%2.8%
Payout ratio68.0%50.8%49.3%32.4%40.4%67.8%38.7%41.1%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity4.3%5.9%6.3%9.3%7.3%4.3%7.7%6.9%
Return on invested capital2.0%3.0%3.4%4.3%5.5%3.1%4.6%4.2%
Return on assets0.5%0.7%0.8%1.1%0.9%0.6%1.1%1.0%
Free cash flow yield7.7%8.0%11.3%18.4%8.9%10.6%7.4%7.7%
Earnings yield6.9%9.5%10.1%11.7%8.3%5.7%6.9%6.8%
Enterprise value$2.5B$2.2B$1.9B$2.6B$1.5B$208.1M$1.8B$1.5B
Net debt / EBITDA14.09×7.82×5.84×6.22×0.92×-9.48×4.74×4.99×
Cash conversion cycle (days)2724303431302323