| 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) | |||
| $347.08 | 26.56× | 9.11× | 6.56× | 18.63× | -188.5% | 48.7% | 29.2% | 24.7% | 34.3% | 22.0% | 3.1% | 0.35× | -0.02× | 30.81× | 2.61× | 0.7% | 6 | 14.3 | 3 | B+ | |
| $102.10 | 21.09× | 2.45× | 3.02× | 15.09× | -37.7% | 44.9% | 14.2% | 14.3% | 11.6% | 8.9% | 4.2% | 0.04× | -0.64× | 22.24× | 4.77× | 0.0% | 4 | 7.59 | 3 | B | |
| $83.65 | 82.94× | 4.34× | 5.72× | 38.6× | -89.8% | 39.1% | 8.2% | 6.9% | 5.3% | 4.7% | 0.3% | 0.04× | -0.51× | 123.26× | 4.5× | 0.0% | 7 | 18.44 | 3 | B | |
| $142.43 | 81.99× | 62.32× | 29.14× | 66.1× | -63.7% | 61.3% | 41.7% | 35.6% | 76.1% | 35.6% | 1.0% | 0.97× | 0.74× | 19.9× | 2.88× | 0.3% | 8 | 13.13 | 3 | B | |
| $205.05 | 70.97× | 41.35× | 22.2× | 59.08× | -74.2% | 50.5% | 35.3% | 31.3% | 58.3% | 40.8% | 0.9% | 0.33× | -0.17× | 0× | 2.63× | 0.2% | 7 | 18.98 | 3 | B+ | |
| $181.00 | 59.67× | 3.88× | 8.11× | 35.01× | -68.4% | 49.7% | 13.2% | 13.6% | 6.5% | 5.2% | 3.7% | 0.01× | -1.47× | 0× | 5.79× | 0.0% | 6 | 4.9 | 2 | C+ | |
| Peer median | — | 70.97× | 4.34× | 8.11× | 38.6× | -68.4% | 49.7% | 14.2% | 14.3% | 11.6% | 8.9% | 1.0% | 0.04× | -0.51× | 19.9× | 4.5× | 0.0% | 7 | 13.13 | 3 | — |





