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
-98.5%
$17.08
vs $1,114.50 price
Levered DCF
$93.07
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
18.73
Safe zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2016FY2015
P/E22.44×-4.17×-7.71×-2.42×4.87×0×19.05×0×
P/B16.3×0.74×0.47×0.45×0.4×0×1.34×0×
P/S12.67×0.93×0.78×0.85×0.53×0×1.38×0×
EV / EBITDA19.05×-5.9×-24.44×-3.88×3.33×0×6.06×0×
Gross margin71.5%30.1%16.1%7.1%33.3%0.0%42.6%0.0%
Operating margin61.2%-18.7%-7.0%-33.4%12.3%0.0%11.1%0.0%
Net margin56.5%-22.3%-10.1%-35.2%10.9%0.0%7.0%0.0%
Current ratio2.29×3.56×1.67×1.56×1.79×1.79×2.72×0×
Debt / equity0.02×0.22×0.09×0.09×0.07×0.07×0.37×0×
Interest coverage169.71×-21.86×-11.7×-65.65×133.33×0×0×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%2.5%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%48.6%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2016FY2015
Return on equity72.7%-17.8%-6.1%-18.7%8.2%0.0%6.8%0.0%
Return on invested capital64.3%-11.9%-3.8%-16.2%7.3%0.0%5.6%0.0%
Return on assets50.8%-12.6%-5.0%-15.5%6.8%0.0%4.2%0.0%
Free cash flow yield4.5%-1.8%-9.2%-18.0%14.3%0.0%8.1%0.0%
Earnings yield4.5%-24.0%-13.0%-41.3%20.5%0.0%5.1%0.0%
Enterprise value$252.1B$7.4B$5.8B$5.9B$5.8B$615M$8.4B$0
Net debt / EBITDA-0.33×-0.45×-2.75×-0.48×0.35×0×0.49×0×
Cash conversion cycle (days)2231781561381160760