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
-23.2%
$714.96
vs $931.09 price
Levered DCF
$546.88
After debt service
Piotroski score
9 / 9
Strong
Altman Z-score
6.8
Safe zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E33.86×25.38×22.64×24.03×24.03×22.68×19.52×14.62×
P/B8.02×6.55×5.33×4.85×3.57×4.72×3.78×3.71×
P/S5.75×4.51×3.23×2.63×1.99×2.76×1.72×1.54×
EV / EBITDA22.29×18.22×14.9×15.37×15.03×14.78×13.28×10.15×
Gross margin37.7%36.9%35.9%33.9%27.7%27.2%25.4%25.5%
Operating margin21.6%20.5%19.6%16.9%17.7%16.7%14.5%14.8%
Net margin17.0%17.8%14.3%10.9%8.3%12.2%8.8%10.6%
Current ratio1.26×1.19×0.93×0.88×2.06×1.81×1.6×2.43×
Debt / equity0.55×0.7×0.91×1.26×1.32×0.81×1.36×1.19×
Interest coverage11.56×9.93×7.7×5.61×11.03×9.61×6.45×11.17×
Dividend yield0.8%1.0%1.2%1.4%1.8%1.2%1.9%1.9%
Payout ratio25.7%24.4%27.5%33.8%43.3%27.2%37.8%27.3%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity23.7%25.8%23.6%20.2%14.9%20.8%19.3%25.4%
Return on invested capital14.0%13.7%12.1%9.6%10.5%10.8%9.0%11.1%
Return on assets11.8%12.0%9.7%7.0%5.1%8.6%6.0%8.6%
Free cash flow yield3.2%3.7%4.6%5.2%7.0%6.0%7.8%6.9%
Earnings yield3.0%3.9%4.4%4.2%4.2%4.4%5.1%6.8%
Enterprise value$131.6B$98.8B$74.9B$62.6B$36.7B$45.7B$31.3B$26B
Net debt / EBITDA1.36×1.69×2.1×3.07×2.08×1.97×3.3×1.52×
Cash conversion cycle (days)7983848782798672