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
-152.4%
-$50.59
vs $96.61 price
Levered DCF
$60.30
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
2.77
Grey zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E68.65×52.48×38.48×63.98×85.56×23.33×18.55×10.64×
P/B7.65×6.31×3.67×2.98×4.21×2.43×2.33×1.8×
P/S2.48×1.99×1.21×1.04×1.89×1.19×1.02×0.79×
EV / EBITDA22.81×19.09×13.15×16.69×23.4×9.37×8.68×5.8×
Gross margin15.6%14.2%12.7%10.5%12.8%15.6%15.1%14.6%
Operating margin8.5%5.9%4.6%2.3%3.4%6.8%7.1%6.5%
Net margin3.6%3.8%3.1%1.6%2.2%5.1%5.5%7.5%
Current ratio1.61×1.54×1.7×1.84×1.9×2.44×2.18×1.99×
Debt / equity1.85×0.96×0.76×0.86×0.55×0.26×0.15×0.21×
Interest coverage2.65×3.65×2.82×3.5×12.7×17.29×29.78×34.99×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%4.1%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%43.2%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity11.2%12.0%9.5%4.7%4.9%10.5%12.6%17.0%
Return on invested capital6.7%6.8%5.7%2.6%3.3%8.1%10.2%9.8%
Return on assets3.1%4.5%4.0%2.0%2.5%6.4%8.1%10.2%
Free cash flow yield2.2%3.3%3.1%-3.9%-0.5%5.6%1.6%4.3%
Earnings yield1.5%1.9%2.6%1.6%1.2%4.3%5.4%9.4%
Enterprise value$8.5B$4.1B$2.2B$1.7B$1.9B$888.4M$770.5M$502.4M
Net debt / EBITDA4.11×2.23×2.01×3.45×2.05×-0.51×-0.34×-0.42×
Cash conversion cycle (days)5758596558505549