| 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) | |||
| $237.88 | 31.98× | 4.45× | 6.39× | 21.37× | -33.0% | 36.4% | 26.2% | 20.0% | 13.9% | 11.0% | 3.5% | 0.22× | 0.82× | 23.82× | 1.06× | 0.6% | 8 | 8.22 | 3 | B+ | |
| $154.77 | 22.16× | 3.41× | 1.73× | 14.18× | 27.9% | 29.3% | 12.7% | 7.8% | 15.4% | 12.4% | 7.2% | 0.62× | 1.47× | 7.05× | 2.66× | 0.6% | 8 | 4.54 | 4 | A | |
| $46.93 | 16.67× | 3.08× | 4.05× | 13.81× | 71.2% | 35.3% | 25.1% | 24.2% | 18.5% | 16.1% | 1.4% | 0× | -1.61× | 0× | 2.5× | 2.6% | 3 | 4.79 | 4 | A- | |
| $442.44 | 26.71× | 6.14× | 4.04× | 18.33× | 22.9% | 35.5% | 20.8% | 15.2% | 23.1% | 13.8% | 3.7% | 0.68× | 1.51× | 18.99× | 1.72× | 1.2% | 7 | 3.3 | 3 | B+ | |
| $139.94 | 20.35× | 5.74× | 3.33× | 13.4× | -77.5% | 29.4% | 19.7% | 16.4% | 28.2% | 25.4% | 4.2% | 0× | -1.86× | 0× | 2.09× | 0.4% | 4 | 7.91 | 4 | A- | |
| $635.78 | 27.34× | 2.33× | 4× | 17.96× | -22.5% | 39.2% | 18.8% | 14.6% | 8.5% | 6.8% | 4.4% | 0.25× | 1.54× | 19.29× | 1.64× | 0.0% | 7 | 5.69 | 4 | A- | |
| Peer median | — | 22.16× | 3.41× | 4× | 14.18× | 22.9% | 35.3% | 19.7% | 15.2% | 18.5% | 13.8% | 4.2% | 0.25× | 1.47× | 7.05× | 2.09× | 0.6% | 7 | 4.79 | 4 | — |





