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
+2.4%
$128.18
vs $125.14 price
Levered DCF
$121.07
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
3.9
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E14.72×25.04×27.8×28.91×28.46×32.26×25.43×18.59×
P/B2.92×4.12×4.51×4.5×6.52×6×5.98×5.39×
P/S1.46×1.76×2.17×1.9×2.44×2.47×2.09×1.62×
EV / EBITDA10.28×12.79×16.48×17.9×19×19.38×15.73×12.59×
Gross margin38.0%41.6%40.4%36.1%38.8%43.8%42.9%41.5%
Operating margin13.7%14.4%12.5%10.7%10.0%12.9%12.8%12.1%
Net margin9.9%7.0%7.8%6.6%8.6%7.7%8.2%8.7%
Current ratio1.62×1.31×1.47×1.52×1.42×1.41×1.41×1.36×
Debt / equity0.99×0.94×0.84×1.16×1.19×1.16×1.11×1.08×
Interest coverage9×9.49×8.24×9.98×13.93×12.9×14.74×15.78×
Dividend yield2.7%2.2%1.7%1.9%1.3%1.5%1.5%1.8%
Payout ratio39.8%55.7%47.1%55.6%37.2%46.8%37.7%33.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity19.8%16.4%16.2%15.6%22.9%18.6%23.5%29.0%
Return on invested capital9.3%11.0%8.9%7.7%8.0%9.0%10.6%12.0%
Return on assets7.1%5.7%5.9%4.9%6.7%5.4%7.0%8.4%
Free cash flow yield5.0%2.5%5.4%1.6%2.9%5.3%5.3%4.2%
Earnings yield6.8%4.0%3.6%3.5%3.5%3.1%3.9%5.4%
Enterprise value$28.9B$33.1B$40.4B$36.2B$47.4B$38.9B$36.3B$29B
Net debt / EBITDA2.04×1.98×2.08×3.23×2.59×2.38×2.01×1.78×
Cash conversion cycle (days)322216331351618