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
+370.4%
$233.23
vs $49.58 price
Levered DCF
$252.80
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.6
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E15.08×19.9×17.03×-37.96×12.94×13.44×13.05×-42.54×
P/B1.52×2.33×2.15×2.16×1.69×1.63×1.59×1.39×
P/S2.64×3.76×3.17×2.77×2.45×2.35×1.93×1.56×
EV / EBITDA11.64×14.42×12.46×562.96×11.54×11.67×11.15×33.34×
Gross margin52.8%55.8%55.5%55.4%57.1%58.0%57.3%56.9%
Operating margin28.4%29.6%30.4%-2.0%30.4%31.5%30.2%6.9%
Net margin17.5%18.9%18.6%-7.3%18.9%17.5%14.8%-3.7%
Current ratio3.57×4.2×3.2×2.44×2.04×2.21×2.44×2.37×
Debt / equity0.55×0.57×0.69×0.94×0.95×1.12×1.51×1.64×
Interest coverage7.31×7.07×5.1×-0.32×5.13×3.61×3.02×0.64×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%1.6%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%-68.8%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity10.1%11.7%12.6%-5.7%13.0%12.1%12.2%-3.3%
Return on invested capital6.6%7.7%8.1%-0.6%7.3%7.2%6.4%1.9%
Return on assets5.4%6.3%6.3%-2.5%5.6%4.8%4.0%-1.0%
Free cash flow yield8.6%5.7%6.7%7.1%9.4%9.6%10.9%11.7%
Earnings yield6.6%5.0%5.9%-2.6%7.7%7.4%7.6%-2.4%
Enterprise value$3.9B$5.2B$4.7B$4.4B$4.1B$3.7B$3.5B$3.3B
Net debt / EBITDA2.96×2.61×2.92×166.19×4.12×4.68×5.28×17.92×
Cash conversion cycle (days)16115613012697108105111