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
-402.8%
-$38.70
vs $12.78 price
Levered DCF
-$43.45
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
—
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-60.72×-33.71×251.92×60.53×71.08×66.48×28.95×32.72×
P/B5.69×1.32×2.37×2.38×6.18×7.73×1.8×3.24×
P/S1.83×0.66×1.2×1.22×3.26×4.18×0.89×1.62×
EV / EBITDA12.76×7.54×9.85×9×16.4×20.31×6.9×12.77×
Gross margin24.0%37.5%37.2%36.0%28.5%39.5%37.4%36.9%
Operating margin5.9%5.7%6.7%7.9%10.2%9.8%8.2%8.1%
Net margin-3.0%-2.0%0.5%2.0%4.7%6.3%3.1%5.0%
Current ratio0.73×0.96×1.02×1.01×1.04×1.02×1.01×1.19×
Debt / equity3.4×1.96×1.86×1.34×1.21×0.89×0.98×0.77×
Interest coverage0.67×0.82×1.14×1.58×190.24×3.02×126.46×168.37×
Dividend yield0.0%0.1%0.0%0.0%0.0%0.0%1.1%0.6%
Payout ratio0.0%-2.9%0.0%0.0%0.0%0.0%31.7%20.4%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-9.4%-3.9%0.9%3.9%8.8%11.6%6.2%9.9%
Return on invested capital3.8%3.6%2.1%4.1%5.6%8.8%5.5%11.2%
Return on assets-1.6%-0.9%0.2%1.2%2.7%4.2%2.1%3.6%
Free cash flow yield-11.9%-13.9%-17.3%-12.0%-5.7%3.2%2.6%-7.2%
Earnings yield-1.6%-3.0%0.4%1.7%1.4%1.5%3.5%3.1%
Enterprise value$133.3B$61B$72.2B$60B$103.2B$108.4B$29.3B$41.3B
Net debt / EBITDA4.48×4.27×4.02×2.89×2.17×1.24×2.08×1.97×
Cash conversion cycle (days)71-7-90967388136