| 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) | |||
| $464.40 | 24.76× | 5.7× | 2.09× | 14.02× | -42.5% | 25.3% | 12.0% | 8.4% | 23.0% | 11.9% | 3.4% | 0.66× | 0.98× | 12.23× | 1.76× | 1.5% | 6 | 4.42 | 3 | B+ | |
| $593.49 | 30.31× | 12.54× | 3.95× | 20.24× | -71.2% | 32.3% | 16.6% | 13.1% | 41.6% | 11.4% | 2.8% | 2.03× | 2.25× | 10.88× | 1.44× | 1.0% | 8 | 4.4 | 3 | B | |
| $826.94 | 36.47× | 15.9× | 4.67× | 45.89× | -61.8% | 19.8% | 3.6% | 12.8% | 43.7% | 6.3% | 2.1% | 0× | -2.4× | 0× | 0.98× | 0.2% | 6 | 2.74 | 4 | A- | |
| $105.16 | 24.23× | 2.99× | 2.03× | 15.95× | -58.1% | 16.2% | 10.4% | 8.4% | 12.3% | 6.2% | 5.3% | 0.81× | 2.22× | 8.55× | 3.08× | 3.9% | 7 | 3.49 | 3 | B+ | |
| $36.59 | 11.54× | 7.37× | 1.82× | 12.33× | -66.3% | 25.4% | 15.2% | 15.8% | 63.8% | 30.5% | 1.1% | 0.86× | 0.94× | 16.37× | 3.15× | 0.0% | 5 | 5.33 | 4 | A- | |
| Peer median | — | 27.27× | 9.95× | 2.99× | 18.09× | -64.1% | 22.6% | 12.8% | 13.0% | 42.7% | 8.9% | 2.4% | 0.83× | 1.58× | 9.72× | 2.26× | 0.6% | 7 | 3.94 | 4 | — |




