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
-79.3%
$128.11
vs $619.77 price
Levered DCF
$314.82
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
4.35
Safe zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E61.44×51.31×42.07×41.67×33.23×22.86×14.75×15.68×
P/B7.16×6.35×5×3.8×3.16×2.34×1.46×1.28×
P/S2.26×1.96×1.5×1.2×1.24×0.91×0.49×0.41×
EV / EBITDA27.11×23.26×19.49×16.29×17.9×12.47×8.07×7.6×
Gross margin13.0%13.2%12.7%12.7%13.8%14.1%12.7%12.9%
Operating margin5.8%5.6%5.4%5.6%5.2%5.7%4.8%5.2%
Net margin3.6%3.8%3.6%2.9%3.7%4.0%3.3%2.6%
Current ratio1.14×1.3×1.47×1.63×1.5×1.68×1.69×1.84×
Debt / equity0.72×0.61×0.71×0.74×0.78×0.33×0.41×0.31×
Interest coverage6.26×6.6×6.07×7.68×9.86×14.12×8.7×15.87×
Dividend yield0.1%0.1%0.2%0.2%0.2%0.3%0.4%0.0%
Payout ratio5.9%6.0%6.4%8.4%7.0%6.5%5.8%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity11.5%12.4%11.9%9.1%9.5%10.3%9.9%8.1%
Return on invested capital7.1%8.0%7.5%6.8%5.5%7.9%6.6%7.1%
Return on assets4.1%4.8%4.6%3.6%3.8%5.3%4.8%4.1%
Free cash flow yield2.5%3.2%3.6%3.4%1.2%8.4%4.5%1.1%
Earnings yield1.6%1.9%2.4%2.4%3.0%4.4%6.8%6.4%
Enterprise value$70B$50.2B$34.5B$24B$19.9B$11.5B$7.4B$5.6B
Net debt / EBITDA2.32×1.73×1.79×2.41×3.39×1.38×1.62×1.39×
Cash conversion cycle (days)7166657280757570