| 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) | |||
| $191.16 | 14.16× | 5.61× | 2.13× | 11.6× | 7.2% | 31.8% | 17.4% | 15.0% | 39.6% | 13.4% | 8.0% | 1.24× | 1.9× | -13.02× | 1.24× | 2.8% | 8 | 4.15 | 4 | A- | |
| $67.70 | 39.57× | 3.39× | 1.67× | 11.7× | -4.2% | 63.4% | 19.8% | 4.2% | 8.5% | 18.7% | 8.4% | 0.48× | 1.28× | 10.82× | 1.06× | 0.0% | 8 | 5.39 | 4 | A | |
| $28.17 | 89.81× | 2.47× | 3.22× | 16.24× | 120.2% | 36.9% | 16.5% | 3.6% | 2.7% | 3.5% | 8.2% | 0.96× | 4.39× | 4.79× | 0.59× | 2.5% | 5 | 0.08 | 4 | A+ | |
| $63.58 | 10.59× | 1.43× | 1.74× | 7.28× | 503.6% | 59.4% | 26.9% | 16.4% | 13.5% | 8.0% | 11.7% | 1.13× | 3.16× | 3.72× | 1.03× | 0.0% | 6 | 1.23 | 4 | A- | |
| $173.91 | 27.92× | 3.2× | 7.32× | 16.85× | -11.8% | 61.9% | 38.7% | 26.1% | 11.4% | 7.0% | 4.6% | 0.7× | 2.93× | 6.27× | 1.02× | 1.2% | 7 | 0.77 | 3 | B | |
| $172.04 | 19.73× | 4.84× | 3.98× | 12.14× | 11.4% | 43.1% | 24.3% | 20.1% | 24.5% | 18.0% | 7.0% | 0.02× | 0.03× | 112.54× | 1.17× | 1.7% | 6 | 9.38 | 4 | A+ | |
| Peer median | — | 27.92× | 3.2× | 3.22× | 12.14× | 11.4% | 59.4% | 24.3% | 16.4% | 11.4% | 8.0% | 8.2% | 0.7× | 2.93× | 6.27× | 1.03× | 1.2% | 6 | 1.23 | 4 | — |





