Quantisight AI

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
-44.4%
$90.62
vs $163.04 price
Levered DCF
$38.61
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
2.44
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/E41.12×76.71×108.72×77.75×120.96×178.18×123.19×86.74×
P/B-9.73×-12.36×-16.7×-10.53×-16.64×-12.21×-12.11×-8.35×
P/S10.28×13.34×16.6×11.51×18.23×16.75×12.7×12.25×
EV / EBITDA27.65×49.48×65.83×45.8×68.09×89.74×58.62×52.6×
Gross margin82.6%48.1%48.4%47.8%49.9%49.4%49.4%57.1%
Operating margin27.6%26.5%24.5%25.7%26.1%23.1%21.5%25.2%
Net margin25.0%17.4%15.3%14.8%15.1%9.4%10.3%14.2%
Current ratio3.26×4.52×2.03×3.63×1.77×1.44×0.92×1.13×
Debt / equity-1.72×-1.87×-1.6×-1.83×-1.52×-1.39×-1.49×-1.39×
Interest coverage5.37×7.78×6.18×4.33×4.92×3.42×2.5×3.81×
Dividend yield0.5%0.3%0.3%3.4%0.4%3.9%0.5%10.2%
Payout ratio18.6%26.6%35.5%266.8%46.5%702.8%57.3%878.2%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-23.7%-16.1%-15.3%-13.5%-13.8%-6.8%-9.8%-9.7%
Return on invested capital23.0%19.4%27.1%18.9%25.2%29.7%24.7%26.9%
Return on assets25.1%15.2%18.6%12.5%17.1%11.0%12.3%15.5%
Free cash flow yield1.5%1.3%1.1%1.3%0.4%1.4%0.6%1.9%
Earnings yield2.4%1.3%0.9%1.3%0.8%0.6%0.8%1.2%
Enterprise value$8.2B$9.3B$8.3B$4.6B$5.6B$4.6B$2.8B$2.2B
Net debt / EBITDA3.6×5.05×5.11×5.24×5.17×8.43×6.2×7.24×
Cash conversion cycle (days)-28430-23-00