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
-206.5%
-$26.61
vs $24.98 price
Levered DCF
$23.30
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
2.4
Grey zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021
P/E34.14×651.58×-327.5×-521.5×-356.75×
P/B3.53×3.01×9.55×9.14×0×
P/S1.55×1.36×2.4×2.64×3.15×
EV / EBITDA15.55×17.14×27.88×30.93×0×
Gross margin14.8%14.4%13.9%13.1%12.0%
Operating margin9.1%7.7%7.4%6.3%4.5%
Net margin4.6%0.2%-0.8%-0.5%-0.9%
Current ratio2.2×1.95×2×2.08×0×
Debt / equity0.92×1.02×2.94×2.81×0×
Interest coverage3.16×1.38×1.03×1.08×0.77×
Dividend yield0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021
Return on equity10.4%0.5%-3.1%-1.8%0.0%
Return on invested capital7.7%1.1%-48.8%-5.2%0.0%
Return on assets4.2%0.2%-0.6%-0.4%0.0%
Free cash flow yield2.2%-0.7%-0.2%-0.2%0.6%
Earnings yield2.9%0.2%-0.3%-0.2%-0.3%
Enterprise value$11.6B$9.5B$14.3B$14.2B$0
Net debt / EBITDA2.9×4.19×6.48×7.07×0×
Cash conversion cycle (days)1151211291170