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
+245.0%
$9.14
vs $2.65 price
Levered DCF
$7.02
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
1.39
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-3.74×-0.9×18.17×9.55×8.91×18.69×12.49×15.35×
P/B0.89×0.83×0.91×1.25×1.61×1.44×1.16×1.72×
P/S0.34×0.31×0.61×0.67×0.74×0.75×0.5×0.67×
EV / EBITDA-3.29×10.64×6.96×4.97×6.17×14.15×8.03×8.27×
Gross margin37.5%37.6%38.9%40.4%39.3%38.3%39.2%38.7%
Operating margin-8.5%-35.7%4.5%9.4%10.4%3.6%5.2%6.9%
Net margin-9.0%-34.8%3.3%7.0%8.3%4.0%4.0%4.3%
Current ratio2.51×2.7×3.32×2.72×2.48×2.33×2.43×2.1×
Debt / equity0.13×0.12×0.03×0.04×0.2×0.22×0.43×0.15×
Interest coverage0×0×0×131.86×78.42×14.35×17.78×22.9×
Dividend yield6.2%10.8%4.9%3.6%3.1%3.9%5.0%3.3%
Payout ratio-23.1%-9.7%89.5%34.6%27.7%72.3%62.2%51.3%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-23.9%-92.6%5.0%13.1%18.0%7.7%9.3%11.1%
Return on invested capital-19.7%-82.1%4.6%12.3%14.5%5.3%6.6%9.8%
Return on assets-15.8%-62.9%4.1%10.2%11.6%4.8%5.3%7.3%
Free cash flow yield0.4%9.4%5.4%15.3%7.8%7.6%13.4%7.6%
Earnings yield-26.8%-111.1%5.5%10.5%11.2%5.3%8.0%6.5%
Enterprise value$91.8M$111.7M$287.4M$421.1M$570.4M$472.6M$385.8M$485M
Net debt / EBITDA2.14×-5.79×-2.31×-1.17×-0.31×-0.01×0.71×-0×
Cash conversion cycle (days)4356535575745455