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