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
+155.0%
$38.63
vs $15.15 price
Levered DCF
$25.34
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.33
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E227.29×565.27×-109.43×-27.76×40.19×-43.56×68.39×-12.08×
P/B1.49×1.53×1.37×1.6×1.71×1.22×1.15×1.03×
P/S5.17×5.82×4.37×4.47×6.8×3.75×4.28×3.37×
EV / EBITDA16.67×17.57×16.65×24.85×14.3×17.77×13.02×75.4×
Gross margin3.9%54.6%53.6%52.4%52.6%52.6%49.1%50.1%
Operating margin17.4%17.7%16.4%15.1%18.2%17.3%13.6%-15.6%
Net margin10.1%9.0%3.6%-2.5%27.4%3.1%18.9%-27.9%
Current ratio12.28×11.19×9.7×9.8×14.41×8.78×13.14×17.32×
Debt / equity0.84×0.67×0.98×1.64×0.67×1.11×0.84×1.03×
Interest coverage1.53×1.56×1.11×1.12×1.77×1.55×1.12×-1.26×
Dividend yield6.8%5.6%6.8%7.5%4.8%9.6%7.5%9.5%
Payout ratio346.3%361.6%821.5%-1344.0%120.1%1159.2%168.8%-114.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity2.9%2.4%1.1%-0.9%6.9%1.0%5.1%-8.5%
Return on invested capital2.7%2.8%2.5%2.0%2.7%2.7%2.0%-2.1%
Return on assets1.6%1.4%0.6%-0.4%4.0%0.5%2.7%-4.1%
Free cash flow yield6.1%5.8%12.4%-0.8%5.1%10.9%6.1%9.2%
Earnings yield2.0%1.5%0.8%-0.6%4.0%0.8%4.4%-8.3%
Enterprise value$2B$1.9B$1.6B$1.7B$1.6B$1.2B$1.1B$868.2M
Net debt / EBITDA5.62×4.73×6.59×12.39×3.32×8.35×5.4×37.49×
Cash conversion cycle (days)199229230447189203229201