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
+35987.9%
$7,452.15
vs $20.65 price
Levered DCF
$5,970.39
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.59
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023
P/E-175.09×9.58×3.8×
P/B2.88×-9.76×-8.1×
P/S0.26×0.18×0.08×
EV / EBITDA-2,031.61×5.8×7.48×
Gross margin13.2%14.9%12.2%
Operating margin1.2%3.8%1.0%
Net margin-0.1%1.9%2.2%
Current ratio1.06×0.4×0.32×
Debt / equity2.77×-14.46×-26.6×
Interest coverage2.53×5.98×1.88×
Dividend yield0.0%16.1%2.0%
Payout ratio0.0%154.5%7.7%
Key metrics by fiscal year
MetricFY2025FY2024FY2023
Return on equity-1.6%-101.5%-213.0%
Return on invested capital0.7%4.0%1.7%
Return on assets-0.2%2.8%3.2%
Free cash flow yield16.4%24.6%20.6%
Earnings yield-0.6%10.4%26.3%
Enterprise value-$25.1B$101.4M$79.1M
Net debt / EBITDA-2,036.69×3.4×5.72×
Cash conversion cycle (days)10,42655