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
+47.0%
$32.63
vs $22.21 price
Levered DCF
-$0.20
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
2.78
Grey zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E28.06×21.12×64.46×13.95×39.76×94.07×-10.46×-1.75×
P/B5.39×3.09×1.26×0.84×1.17×0.86×1.21×0.53×
P/S2.12×1.1×0.47×0.43×0.66×0.5×0.42×0.21×
EV / EBITDA13.08×8.01×6.56×5.89×6.34×6.94×9.92×-3.02×
Gross margin49.7%47.5%45.7%50.5%50.2%48.2%46.2%42.4%
Operating margin10.0%8.0%3.5%5.3%4.5%-1.3%-2.4%-11.1%
Net margin7.5%5.7%2.0%6.2%4.4%2.7%-2.4%-10.3%
Current ratio1.07×1.08×1.11×0.99×1.38×1.48×1.22×1.26×
Debt / equity0.85×1.13×1.55×0.97×1.05×0.89×0.36×0.33×
Interest coverage14.82×6.22×2.22×11.18×40.95×-387.1×-2.42×-10.66×
Dividend yield0.0%0.1%1.8%2.9%2.4%3.5%3.8%7.9%
Payout ratio0.0%2.6%41.1%20.0%36.0%65.7%-66.7%-16.1%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity19.2%16.1%5.5%12.0%7.7%4.5%-6.9%-25.8%
Return on invested capital10.1%7.8%2.5%5.2%3.6%3.5%-4.5%-16.9%
Return on assets7.6%5.6%1.7%4.7%2.8%1.8%-2.9%-11.6%
Free cash flow yield3.1%7.7%-2.6%-18.5%-2.9%1.2%11.1%-51.7%
Earnings yield3.6%5.2%4.3%14.3%6.6%5.3%-5.7%-49.1%
Enterprise value$1.9B$936.6M$482.9M$324.1M$285.8M$232.4M$113.7M$50.5M
Net debt / EBITDA1.03×1.14×2.69×2.6×1.43×2.42×-2.16×0.96×
Cash conversion cycle (days)-11-63-2-5205061