| 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) | |||
| $5.55 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $176.00 | 27.06× | 10.77× | 8.85× | 15.2× | -56.8% | 56.7% | 52.2% | 32.3% | 39.3% | 23.1% | 2.9% | 0.67× | 0.39× | 18.95× | 3.89× | 2.1% | 6 | 10.09 | 3 | B+ | |
| $126.25 | 15.58× | 3.26× | 4.87× | 7.7× | -25.1% | 53.2% | 48.6% | 31.3% | 20.9% | 13.0% | 6.6% | 0.17× | -0.14× | 48.14× | 2.29× | 1.0% | 9 | 4.66 | 4 | A | |
| $61.83 | 33.2× | 3.88× | 2.85× | 9.3× | -99.5% | 27.0% | 24.4% | 8.6% | 11.7% | 7.8% | 1.5% | 0.61× | 0.93× | 17.05× | 2.29× | 1.2% | 7 | 3.04 | 3 | B | |
| $303.58 | 35.81× | 7.61× | 4.62× | 24.02× | -36.3% | 44.5% | 18.1% | 12.9% | 21.2% | 11.9% | 2.6% | 0.97× | 2.54× | 12.08× | 1.08× | 1.0% | 5 | 3.98 | 3 | B | |
| $350.36 | 31.22× | 17.36× | 3.39× | 20.65× | -40.7% | 48.9% | 16.1% | 10.9% | 55.9% | 13.9% | 3.3% | 2.81× | 2.84× | 8.11× | 0.87× | 1.0% | 7 | 3.53 | 3 | B+ | |
| Peer median | — | 31.22× | 7.61× | 4.62× | 15.2× | -40.7% | 48.9% | 24.4% | 12.9% | 21.2% | 13.0% | 2.9% | 0.67× | 0.93× | 17.05× | 2.29× | 1.0% | 7 | 3.98 | 3 | — |




