| 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) | |||
| $209.03 | 28.91× | 5.15× | 4.6× | 20.41× | -52.1% | 42.2% | 18.4% | 15.9% | 17.8% | 9.6% | 3.2% | 0.59× | -1.04× | 37.54× | 5.53× | 0.5% | 3 | 5.96 | 3 | B+ | |
| $175.09 | 87.2× | 30.35× | 1.85× | 28.4× | -350.8% | 4.8% | 4.8% | 2.5% | 41.0% | 5.3% | -1.1% | 9.98× | 5.91× | 1.54× | 1.19× | 0.2% | 6 | 1.49 | 3 | B- | |
| $488.60 | 42.6× | 8.14× | 5.9× | 27.37× | -47.2% | 37.2% | 18.2% | 13.8% | 19.1% | 12.4% | 2.7% | 0.52× | 1.2× | 14.79× | 1.44× | 0.2% | 8 | 6.4 | 3 | B+ | |
| $148.42 | -38.05× | 2.15× | 1.72× | -1,886.06× | -71.4% | 26.9% | 8.9% | -4.5% | -5.6% | 5.7% | -3.4% | 0.52× | -329.18× | 5.82× | 3.5× | 0.0% | 4 | 4.3 | 1 | C- | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $216.17 | 54.97× | 15.47× | 10.04× | 35.65× | -50.0% | 34.2% | 24.8% | 18.3% | 28.2% | 17.5% | 1.7% | 0.57× | 0.97× | 13.55× | 2.13× | 0.2% | 7 | 8.51 | 3 | B | |
| Peer median | — | 48.78× | 11.81× | 3.87× | 27.89× | -60.7% | 30.5% | 13.6% | 8.2% | 23.6% | 9.1% | 0.3% | 0.55× | 1.08× | 9.69× | 1.78× | 0.2% | 7 | 5.35 | 3 | — |




