| 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) | |||
| $366.92 | 11.45× | 2.54× | 3.36× | 6.91× | -7.3% | 86.0% | 31.8% | 29.3% | 22.1% | 7.0% | 12.2% | 0.83× | 1.41× | 5.69× | 1.34× | 0.0% | 7 | 3.28 | 3 | B+ | |
| $33.98 | 12.96× | 3.14× | 11.69× | 11.69× | 17.7% | 100.0% | 100.0% | 90.1% | 24.2% | 24.2% | 9.1% | 0× | 0× | 0× | 0× | 9.1% | 6 | 3,382.77 | 3 | B+ | |
| $515.18 | 13.29× | 7.1× | 2.46× | 8.38× | 13.1% | 50.4% | 25.5% | 18.8% | 54.4% | 2.0% | 17.6% | 0.9× | -0.84× | 14.82× | 25.84× | 1.3% | 6 | 0.02 | 3 | B+ | |
| $35.73 | 25.42× | 0.99× | 1.36× | 15.3× | -27.4% | 80.3% | 6.9% | 6.0% | 4.3% | 1.4% | 7.7% | 1.1× | 6.88× | 6.37× | 2.71× | 5.7% | 5 | 1.32 | 3 | B- | |
| $1,213.31 | 29.87× | 2.97× | 6.85× | 20.89× | -54.0% | 46.7% | 29.1% | 22.9% | 9.9% | 3.3% | 2.1% | 0.27× | 0.44× | 9.98× | 15.76× | 2.0% | 6 | — | 1 | C- | |
| $65.28 | 9.7× | 3.27× | 2.17× | 7.06× | 77.9% | 67.9% | 28.5% | 22.4% | 33.7% | 17.0% | 7.5% | 0.38× | -0.24× | 40.36× | 41.26× | 2.7% | 7 | 5.53 | 4 | A- | |
| Peer median | — | 13.29× | 3.14× | 2.46× | 11.69× | 13.1% | 67.9% | 28.5% | 22.4% | 24.2% | 3.3% | 7.7% | 0.38× | 0× | 9.98× | 15.76× | 2.7% | 6 | 3.42 | 3 | — |





