| 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) | |||
| $211.24 | 22.92× | 1.51× | 1.53× | 7.7× | -25.9% | 30.4% | 9.0% | 6.7% | 6.6% | 3.6% | 5.9% | 0.22× | 0.84× | 13.7× | 1.15× | 4.5% | 6 | 3.14 | 4 | A- | |
| $164.63 | 17.96× | 2× | 1.6× | 8.12× | -35.1% | 21.7% | 10.5% | 8.9% | 11.1% | 6.3% | 4.6% | 0.17× | 0.48× | 56.28× | 1.15× | 3.3% | 9 | 4.2 | 4 | A- | |
| Peer median | — | 17.96× | 2× | 1.6× | 8.12× | -35.1% | 21.7% | 10.5% | 8.9% | 11.1% | 6.3% | 4.6% | 0.17× | 0.48× | 56.28× | 1.15× | 3.3% | 9 | 4.2 | 4 | — |

