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
+3.8%
$71.13
vs $68.53 price
Levered DCF
$69.55
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
2.32
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/E8.11×9.53×5.48×3.54×6.19×-0.61×26.06×5.19×
P/B0.9×1.04×1.1×1.67×1.73×0.97×0.62×0.74×
P/S1.15×1.17×1.05×1.03×1.01×0.61×0.91×0.93×
EV / EBITDA5.24×4.19×3.86×3.48×5.18×-3.33×5.23×3.66×
Gross margin28.6%54.4%54.2%55.2%48.8%44.6%50.8%57.6%
Operating margin21.6%17.3%26.3%30.9%17.5%-88.7%8.9%28.5%
Net margin14.2%12.3%19.2%29.2%16.4%-100.2%3.5%18.0%
Current ratio0.54×0.51×0.6×0.61×0.58×0.51×0.77×1.33×
Debt / equity0.67×0.61×0.64×0.58×1.14×2.09×0.83×0.77×
Interest coverage5.03×3.83×8.07×12.39×4.47×-14.55×1.57×4.83×
Dividend yield3.1%2.9%2.7%1.9%1.4%2.6%1.7%1.0%
Payout ratio24.8%28.1%14.7%6.6%8.6%-1.6%43.6%5.2%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity11.1%10.9%20.1%47.3%27.9%-158.9%2.4%14.4%
Return on invested capital10.2%7.6%13.6%30.2%13.4%-42.4%2.3%11.2%
Return on assets6.1%5.8%10.4%24.2%10.1%-42.1%1.1%7.0%
Free cash flow yield14.9%13.2%12.5%15.8%18.3%4.3%4.8%5.9%
Earnings yield12.3%10.5%18.3%28.3%16.1%-163.4%3.8%19.3%
Enterprise value$17.6B$17B$18.1B$17.3B$14.4B$11.7B$14.2B$10.2B
Net debt / EBITDA2.24×1.54×1.42×0.9×2.02×-2.27×2.97×1.67×
Cash conversion cycle (days)26721932394411