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
+433.4%
$114.62
vs $21.49 price
Levered DCF
$69.12
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
1.38
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/E34.34×62.14×121.33×69.19×132×-184.68×-58.45×80.95×
P/B1.38×1.17×1.2×1.18×1.23×1.29×1.79×-15.96×
P/S4.1×3.86×4.6×5.05×6.79×4.84×7.75×11.75×
EV / EBITDA13.88×13.81×17×18.1×18.59×24.24×35.9×30.34×
Gross margin88.2%75.2%75.9%76.0%76.5%79.5%77.2%75.6%
Operating margin35.8%27.7%22.0%18.2%14.8%8.3%0.6%33.5%
Net margin14.8%8.6%5.8%7.2%5.1%-1.4%-9.2%14.8%
Current ratio10.72×0.39×0.44×0.86×0.56×0.08×0.26×0.87×
Debt / equity1.42×1.18×0.99×0.86×0.43×1.35×1.31×-6.15×
Interest coverage2.25×1.76×1.5×1.8×2.16×0×0×1.73×
Dividend yield7.8%9.5%6.7%6.5%4.4%5.1%3.6%5.9%
Payout ratio217.3%424.3%531.1%454.9%584.8%-1705.1%-305.2%465.2%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity5.0%2.6%1.5%1.7%0.9%-0.4%-2.1%-20.1%
Return on invested capital138.4%3.3%2.6%2.0%1.5%0.8%0.1%7.6%
Return on assets1.9%1.0%0.7%0.8%0.5%-0.1%-0.8%3.2%
Free cash flow yield9.6%10.4%8.7%7.8%5.6%7.1%3.1%2.9%
Earnings yield3.6%2.2%1.3%1.4%0.8%-0.3%-1.2%1.3%
Enterprise value$796.3M$589.4M$531.7M$464.6M$360.5M$240.8M$138.9M$124.8M
Net debt / EBITDA7.03×6.91×7.62×7.6×4.61×12.32×13.27×8.39×
Cash conversion cycle (days)20-224-209404456-391-218