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
-35.2%
$85.07
vs $131.22 price
Levered DCF
$255.98
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
1.52
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-75.41×-10.05×16.09×-182.6×23.45×16.82×16.8×27.13×
P/B1.89×2.03×1.55×2.29×1.82×1.81×1.6×1.74×
P/S1.16×1.42×1.46×1.96×1.85×1.83×1.68×1.77×
EV / EBITDA19.97×-128.94×12.09×35.63×13.15×10.68×11.12×14.51×
Gross margin33.5%38.8%38.1%32.8%33.8%39.2%38.5%37.2%
Operating margin4.0%-7.7%16.0%1.8%12.8%17.3%15.7%11.8%
Net margin-1.5%-14.1%9.1%-1.1%7.9%11.0%10.0%6.6%
Current ratio0.78×0.81×0.52×1.44×1.03×0.68×1.24×0.69×
Debt / equity1.28×1.28×1.11×0.61×0.57×0.6×0.71×0.74×
Interest coverage0.94×-1.73×4.94×1.04×6.36×7.83×6.46×4.47×
Dividend yield4.4%3.7%3.7%2.6%2.8%2.7%3.0%2.7%
Payout ratio-335.0%-37.0%58.8%-471.2%66.2%46.0%50.9%73.5%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-2.5%-20.2%9.7%-1.3%7.8%10.8%9.5%6.5%
Return on invested capital2.5%-4.3%5.4%1.2%5.4%7.1%5.9%4.4%
Return on assets-0.9%-7.0%3.7%-0.6%3.9%5.4%4.6%3.1%
Free cash flow yield11.1%6.6%5.4%4.3%4.9%8.6%7.5%5.6%
Earnings yield-1.3%-9.9%6.2%-0.5%4.3%6.0%6.0%3.7%
Enterprise value$17.5B$20.1B$20.4B$20.4B$19.3B$19.2B$18.5B$19.7B
Net debt / EBITDA8.03×-49.43×5.02×6.57×3.03×2.54×3.24×4.28×
Cash conversion cycle (days)242011117193447