| 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) | |||
| $49.20 | 23.54× | 5.13× | 4.79× | 13.76× | -65.6% | 33.2% | 32.1% | 20.5% | 22.0% | 8.4% | 2.5% | 1.47× | 2.98× | 5.36× | 0.81× | 1.4% | 8 | 2.94 | 3 | B | |
| $321.40 | 22.64× | 4.17× | 5.33× | 13.75× | -66.6% | 42.4% | 32.9% | 23.6% | 18.5% | 7.5% | 3.3% | 1.1× | 2.66× | 5.06× | 0.85× | 1.9% | 7 | 2.58 | 3 | B | |
| $292.46 | 19.26× | 7.42× | 5.59× | 12.95× | -47.9% | 59.4% | 40.1% | 29.1% | 38.7% | 11.7% | 4.0% | 1.72× | 2.36× | 7.52× | 0.91× | 2.4% | 7 | 4.45 | 3 | B+ | |
| Peer median | — | 20.95× | 5.8× | 5.46× | 13.35× | -57.2% | 50.9% | 36.5% | 26.4% | 28.6% | 9.6% | 3.7% | 1.41× | 2.51× | 6.29× | 0.88× | 2.1% | 7 | 3.52 | 3 | — |


