| 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) | |||
| $184.55 | 12.12× | 3.36× | 0.28× | 11.38× | 114.4% | 17.9% | 4.7% | 2.3% | 27.7% | 7.4% | -2.5% | 4.35× | 6.4× | 2.94× | 0.84× | 0.0% | 4 | 2.77 | 3 | B+ | |
| $207.06 | 9.22× | 1.16× | 0.25× | 10.55× | 184.2% | 17.1% | 5.6% | 2.7% | 12.6% | 6.8% | 12.6% | 1.63× | 6.14× | 3.59× | 0.95× | 0.0% | 6 | 2.54 | 4 | A | |
| $123.77 | 13.19× | 4.4× | 2.73× | 9.41× | -27.7% | 48.4% | 32.3% | 20.7% | 33.4% | 13.4% | 7.9% | 1.56× | 1.39× | 9.93× | 4.85× | 1.1% | 5 | 1.74 | 3 | B | |
| $263.31 | 15.63× | 1.79× | 0.22× | 12.29× | -74.8% | 15.5% | 4.2% | 1.4% | 11.6% | 7.5% | 7.5% | 2.1× | 6.62× | 3.05× | 1.08× | 0.5% | 6 | 3.24 | 4 | A- | |
| $54.51 | 25.7× | 1.08× | 0.25× | 14.93× | -1.2% | 10.8% | -1.6% | 1.0% | 4.2% | -1.1% | 19.6% | 3.02× | 10.98× | -0.47× | 2.2× | 0.0% | 7 | 1.76 | 3 | B- | |
| $309.53 | 10.26× | 1.27× | 0.22× | 9.88× | 16.1% | 15.2% | 3.8% | 2.2% | 12.4% | 4.5% | 0.1% | 2.22× | 6.23× | 1.83× | 1.17× | 0.7% | 3 | 2.09 | 3 | B+ | |
| Peer median | — | 13.19× | 1.27× | 0.25× | 10.55× | -1.2% | 15.5% | 4.2% | 2.2% | 12.4% | 6.8% | 7.9% | 2.1× | 6.23× | 3.05× | 1.17× | 0.5% | 6 | 2.09 | 3 | — |





