Quantisight AI

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
-38.9%
$218.31
vs $357.12 price
Levered DCF
$230.63
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
3.6
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/E31.22×31.83×33.36×30.31×49.6×32.71×34.73×33.04×
P/B17.36×21.32×21.44×19.74×37.93×18.24×12.99×9.81×
P/S3.39×3.74×3.46×2.76×4.63×3.59×2.99×2.09×
EV / EBITDA20.65×21.84×21.97×20.74×32.88×22×21.97×19.71×
Gross margin48.9%48.5%46.7%42.1%42.8%47.3%44.9%42.3%
Operating margin16.1%16.3%15.6%13.5%13.4%15.5%13.5%10.8%
Net margin10.9%11.6%10.4%9.1%9.3%11.1%8.6%6.3%
Current ratio0.87×0.79×0.83×0.99×0.88×1×1.02×1.01×
Debt / equity2.81×2.94×3.18×4.03×4.72×2.8×2.53×2.5×
Interest coverage8.11×8.72×8.34×7.45×7.72×8.14×6.74×5.02×
Dividend yield1.0%0.8%0.8%1.0%0.6%0.7%0.8%0.9%
Payout ratio30.7%27.0%26.1%30.6%31.5%24.0%27.3%29.1%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity55.9%66.2%64.3%65.1%76.5%56.2%37.4%29.7%
Return on invested capital13.9%15.4%15.2%13.1%13.5%14.2%11.1%10.0%
Return on assets9.9%11.3%10.4%8.9%9.0%10.0%7.5%5.8%
Free cash flow yield3.3%2.4%3.3%2.1%2.0%4.7%3.7%4.6%
Earnings yield3.2%3.1%3.0%3.3%2.0%3.1%2.9%3.0%
Enterprise value$92.6B$98.1B$91.2B$73.5B$103.8B$75.7B$63.8B$45.8B
Net debt / EBITDA2.84×2.61×2.78×3.47×3.59×2.87×3.53×3.96×
Cash conversion cycle (days)4239404828294343