| 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) | |||
| $84.28 | 8.98× | 1.92× | 2.82× | 9.68× | 155.7% | 57.3% | 41.5% | 31.4% | 21.5% | 13.8% | 6.5% | 1.06× | 2.97× | 3.86× | 3.41× | 6.4% | 6 | 4.41 | 4 | A | |
| $40.59 | 3.07× | 0.69× | 1.63× | 2.8× | 356.5% | 53.6% | 50.7% | 54.3% | 23.1% | 14.4% | 28.7% | 0.38× | 0.63× | 9.98× | 2.04× | 6.8% | 6 | 2.32 | 5 | S- | |
| $85.61 | 5.47× | 0.47× | 1.16× | 4.6× | 97.4% | 64.5% | 29.1% | 21.2% | 8.5% | 6.8% | -2.3% | 0.71× | 2.57× | 2.9× | 1.13× | 0.4% | 8 | 1.13 | 4 | A- | |
| Peer median | — | 4.27× | 0.58× | 1.4× | 3.7× | 227.0% | 59.1% | 39.9% | 37.8% | 15.8% | 10.6% | 13.2% | 0.55× | 1.6× | 6.44× | 1.58× | 3.6% | 7 | 1.73 | 5 | — |


