Quantisight AI

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
+452.9%
$580.59
vs $105.01 price
Levered DCF
$205.55
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
-0.48
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E11.71×19.03×12.11×10.19×14.06×15.94×12.19×9.89×
P/B1.04×1.36×1.1×1.01×1.36×0.99×1.12×0.9×
P/S2.51×3.06×2.68×3.59×5.93×4.05×4.09×3.39×
EV / EBITDA7.04×11.67×9.16×7.23×6.6×7.24×14.74×11.57×
Gross margin65.9%49.1%52.1%79.8%90.5%66.4%72.5%76.7%
Operating margin26.7%20.4%28.9%45.0%53.6%31.0%41.6%42.9%
Net margin22.0%16.6%22.7%36.2%43.4%26.0%33.5%34.2%
Current ratio1.07×0.21×0.17×0.14×0.29×0.27×0.2×0.2×
Debt / equity0.36×0.39×0.46×0.2×0.28×0.38×0.67×0.51×
Interest coverage0.63×0.44×0.65×2.85×6.6×1.86×1.65×2.14×
Dividend yield1.2%1.0%1.3%1.5%1.0%1.2%1.0%1.3%
Payout ratio14.0%17.7%14.9%14.9%13.4%18.2%12.4%12.6%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity9.1%7.4%9.3%10.2%9.9%6.4%9.2%9.1%
Return on invested capital6.7%4.9%6.0%8.0%7.4%4.3%5.3%5.8%
Return on assets1.1%0.9%1.2%1.3%1.4%0.9%1.4%1.4%
Free cash flow yield9.1%9.2%6.0%9.7%8.8%8.0%8.0%12.6%
Earnings yield8.7%5.4%8.5%10.1%7.3%6.4%8.2%10.1%
Enterprise value$6.3B$7.9B$7.3B$5.5B$4.7B$3B$7.5B$4.9B
Net debt / EBITDA-1.17×-1.19×0.79×-0.08×-3.62×-4.41×5.08×3.23×
Cash conversion cycle (days)4,723131115-109-21-7