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
-46.4%
$255.54
vs $476.52 price
Levered DCF
$225.68
After debt service
Piotroski score
8 / 9
Strong
Altman Z-score
4.88
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/E35.62×40.29×53.4×32.68×37.57×33.85×31.57×21.79×
P/B5.1×4.68×4.1×2.91×55.93×155.65×139.89×67.89×
P/S10.39×10.92×11.22×9.49×13.7×10.65×10×6.81×
EV / EBITDA22.32×24.41×29.33×19.36×25.07×22.34×21.01×14.69×
Gross margin70.2%69.1%66.9%66.4%73.7%71.9%70.5%70.6%
Operating margin42.2%39.3%32.2%44.2%50.9%48.6%48.2%44.6%
Net margin29.2%27.1%21.0%29.0%36.4%31.4%31.7%31.3%
Current ratio0.82×0.85×0.84×0.94×2.31×1.67×1.52×1.37×
Debt / equity0.45×0.36×0.35×0.32×2.31×9.34×9.77×5.83×
Interest coverage22.57×18.79×12.04×16.26×35.47×25.65×22.88×20.82×
Dividend yield0.7%0.7%0.8%1.0%0.7%0.8%0.8%1.2%
Payout ratio26.2%29.4%43.7%31.5%24.6%27.6%26.4%25.7%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity14.3%11.6%7.7%8.9%148.8%459.5%443.2%311.8%
Return on invested capital9.2%8.1%5.8%6.6%29.3%31.4%30.3%32.3%
Return on assets7.3%6.4%4.3%5.3%20.1%18.7%18.7%20.7%
Free cash flow yield3.4%3.6%2.5%2.4%3.1%4.4%4.0%4.6%
Earnings yield2.8%2.5%1.9%3.1%2.7%3.0%3.2%4.6%
Enterprise value$171.7B$165.5B$151B$116.5B$111.8B$79.9B$68.8B$44.4B
Net debt / EBITDA1.62×1.51×2.08×1.72×-0.4×0.18×0.55×0.58×
Cash conversion cycle (days)3328333838385143