| 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) | |||
| $152.12 | 15.56× | 1.85× | 2.02× | -1.78× | 185.3% | 48.9% | 17.5% | 13.7% | 12.5% | 6.4% | 6.3% | 0.76× | -10.96× | 0.34× | 0.7× | 2.1% | 7 | 0.21 | 3 | B- | |
| $177.93 | 15.54× | 1.98× | 1.79× | -6.14× | 126.2% | 56.5% | 16.3% | 12.1% | 13.4% | 5.0% | 21.3% | 1.27× | -14.37× | 0.38× | 0.41× | 2.5% | 8 | 0.04 | 3 | B+ | |
| $107.91 | 14.24× | 4.09× | 4.36× | 10.73× | -30.8% | 59.2% | 27.3% | 31.1% | 29.2% | 17.0% | 5.8% | 0.01× | -0.41× | 1,625.16× | 3.29× | 1.2% | 5 | 15.47 | 4 | A- | |
| $172.12 | 13.51× | 1.32× | 1.62× | -15.13× | 225.8% | 61.4% | 16.5% | 13.0% | 10.6% | 3.2% | 11.7% | 1.07× | -23.7× | 0.43× | 0.68× | 3.1% | 5 | 0.53 | 3 | B | |
| Peer median | — | 14.24× | 1.98× | 1.79× | -6.14× | 126.2% | 59.2% | 16.5% | 13.0% | 13.4% | 5.0% | 11.7% | 1.07× | -14.37× | 0.43× | 0.68× | 2.5% | 5 | 0.53 | 3 | — |



