| 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) | |||
| $144.13 | 20.43× | 3.01× | 2.12× | 11× | 18.9% | 29.6% | 13.6% | 10.4% | 14.7% | 9.2% | 3.7% | 0.57× | 1.36× | 9.71× | 1.62× | 1.5% | 7 | 4.18 | 3 | B+ | |
| $42.13 | 14.9× | 1.89× | 0.66× | 8.55× | 207.8% | 17.7% | 10.2% | 4.4% | 12.7% | 6.0% | 9.8% | 2.03× | 3.86× | 3.48× | 1.22× | 2.0% | 8 | 1.98 | 3 | B+ | |
| $50.24 | 10.96× | 1.2× | 0.58× | 5.6× | 123.2% | 20.9% | 9.5% | 5.3% | 11.0% | 5.9% | 8.0% | 1.27× | 2.76× | 3.05× | 1.05× | 4.8% | 6 | 1.62 | 2 | C+ | |
| $38.32 | 11.94× | 2.03× | 2.22× | 19.2× | -68.3% | 20.3% | 2.2% | 18.6% | 17.0% | 1.1% | 4.8% | 0.72× | 4.78× | 0.78× | 2.52× | 0.5% | 6 | 2.31 | 4 | A | |
| $413.09 | 40.28× | 6.26× | 6.47× | 25.33× | -77.6% | 35.9% | 20.1% | 16.1% | 15.5% | 13.6% | 2.4% | 0.13× | -0.49× | 1,029× | 3.02× | 0.3% | 7 | 19.03 | 3 | B+ | |
| Peer median | — | 13.42× | 1.96× | 1.44× | 13.87× | 27.5% | 20.6% | 9.8% | 10.7% | 14.1% | 6.0% | 6.4% | 0.99× | 3.31× | 3.26× | 1.87× | 1.2% | 7 | 2.14 | 3 | — |




