| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| $69.25 | 14.16× | 4.98× | 6.92× | 27.78× | -222.9% | 69.1% | 22.1% | 48.9% | 35.2% | 15.6% | 3.6% | 1.79× | 5.91× | 1.92× | 12.73× | 0.0% | 5 | 1.84 | 3 | B | |
| $38.76 | 18.95× | 0.91× | 1.16× | 10.54× | -354.7% | 52.0% | 8.6% | 7.0% | 5.5% | 2.3% | -4.6% | 1.4× | 4.79× | 0.16× | 0.9× | 3.5% | 8 | -0.62 | 3 | B | |
| $99.27 | 6.65× | 1× | 0.71× | 5.93× | -15.7% | 63.3% | 13.1% | 11.0% | 15.6% | 6.5% | 62.9% | 1.32× | 1.14× | 0.72× | 0.27× | 1.3% | 8 | -0.04 | 4 | A- | |
| $200.38 | 60.14× | 1.15× | 1.89× | 16.52× | 177.3% | 47.3% | 3.3% | 3.5% | 2.2% | 1.1% | 19.9% | 0.45× | -0.85× | 0.14× | 0.15× | 1.3% | 9 | -0.12 | 4 | A- | |
| $37.08 | 8.06× | 1.58× | 0.49× | 2.33× | 920.2% | 33.0% | 9.9% | 6.1% | 19.7% | 11.2% | 27.5% | 0.82× | 0.47× | 6.06× | 11.22× | 1.8% | 5 | 4.1 | 4 | A | |
| $59.90 | 10.69× | 2.76× | 1.69× | 7.53× | 128.2% | 46.6% | 18.3% | 15.8% | 25.8% | 15.0% | 9.9% | 0.49× | 0.25× | 13.75× | 1.29× | 0.2% | 7 | 1.93 | 4 | A- | |
| Peer median | — | 10.69× | 1.15× | 1.16× | 7.53× | 128.2% | 47.3% | 9.9% | 7.0% | 15.6% | 6.5% | 19.9% | 0.82× | 0.47× | 0.72× | 0.9× | 1.3% | 8 | -0.04 | 4 | — |





