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
-20.8%
$131.74
vs $166.26 price
Levered DCF
$142.37
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
5.86
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/E32.67×18.71×17.17×9.81×16.12×25.69×21.07×-21.87×
P/B8.54×7.22×5.75×7.04×14.66×21.98×18.8×114.45×
P/S4.09×4.87×3.46×2.87×4.35×5.68×3.8×4.67×
EV / EBITDA12.71×15.49×13.24×8.13×12.49×18.71×10.17×20.77×
Gross margin55.4%56.2%55.7%57.8%57.5%60.7%64.6%54.9%
Operating margin27.9%25.8%21.7%35.9%29.2%26.6%31.6%2.7%
Net margin12.5%26.0%20.2%29.3%26.9%22.1%18.1%-21.8%
Current ratio2.82×2.4×2.33×1.75×1.68×2.14×1.88×1.55×
Debt / equity0.77×0.59×0.74×0.9×1.64×2.59×3.25×17.64×
Interest coverage18.61×14.45×11.22×32.37×17.51×10.39×12.23×0.81×
Dividend yield2.1%1.9%2.8%2.5%2.1%2.2%3.2%3.3%
Payout ratio68.7%36.4%47.9%24.8%33.3%55.4%67.7%-69.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity26.1%38.6%33.5%71.8%90.9%85.5%89.3%-534.9%
Return on invested capital13.2%21.4%18.1%35.0%27.4%20.7%17.0%-26.2%
Return on assets11.1%18.4%14.2%26.4%21.9%14.6%13.3%-15.2%
Free cash flow yield7.1%5.9%7.9%5.4%5.9%3.3%6.9%2.9%
Earnings yield3.1%5.3%5.8%10.2%6.2%3.9%4.8%-4.7%
Enterprise value$189.7B$197.4B$131.7B$140.3B$155.1B$142.6B$96.4B$110.8B
Net debt / EBITDA0.57×0.6×0.77×0.78×0.74×1.18×0.43×0.86×
Cash conversion cycle (days)13211913611051763942