| 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) | |||
| $200.77 | 15.22× | 16.69× | 1.28× | 10.78× | -41.7% | 18.6% | 10.7% | 8.4% | 109.8% | 22.8% | 7.5% | 3.96× | 1.96× | 15.31× | 0.45× | 0.0% | 7 | 5.36 | 3 | B+ | |
| $56.55 | 11.01× | 0.85× | 0.27× | 4.87× | -49.8% | 19.0% | 4.0% | 2.5% | 7.7% | 5.9% | 7.7% | 0.72× | 1.59× | 8.49× | 1.69× | 1.8% | 6 | 3.31 | 3 | B | |
| $56.74 | 17.7× | 2.36× | 0.62× | 10.3× | -40.7% | 15.5% | 3.4% | 3.5% | 13.3% | 5.5% | 4.7% | 1.34× | 3.61× | 10.12× | 0.4× | 0.0% | 8 | 3.24 | 3 | B | |
| $10.10 | 65.08× | 1.61× | 0.14× | 11.89× | -7.2% | 13.3% | 0.9% | 0.2% | 2.5% | -1.6% | 18.1% | 6.06× | 9.34× | 0.82× | 0.29× | 7.1% | 7 | 0.93 | 3 | B- | |
| $108.80 | 15.78× | 5.34× | 0.62× | 19.75× | -51.1% | 78.3% | 5.0% | 4.0% | 34.0% | 6.3% | 6.7% | 7.93× | 11.5× | 17.93× | 0.59× | 2.2% | 6 | 14 | 3 | B | |
| $227.75 | 19.3× | 10.45× | 1.75× | 13.6× | 16.9% | 21.7% | 12.2% | 9.1% | 54.7% | 13.0% | 4.8% | 2.87× | 2.85× | 8.27× | 0.31× | 3.0% | 8 | 2.52 | 3 | B+ | |
| Peer median | — | 17.7× | 2.36× | 0.62× | 11.89× | -40.7% | 19.0% | 4.0% | 3.5% | 13.3% | 5.9% | 6.7% | 2.87× | 3.61× | 8.49× | 0.4× | 2.2% | 7 | 3.24 | 3 | — |





