| 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) | |||
| $138.72 | 18.89× | 4.37× | 1.8× | 9.46× | -80.4% | 43.2% | 17.7% | 9.5% | 23.2% | 13.3% | 4.1% | 1.11× | 1.86× | 8.55× | 1.08× | 0.7% | 5 | 3.41 | 3 | B+ | |
| $123.70 | 20.69× | 1.83× | 1.39× | 13.74× | 13.0% | 32.5% | 9.7% | 6.7% | 8.8% | 8.0% | 5.2% | 0.19× | 0.83× | 14.46× | 1.8× | 0.0% | 6 | 6.52 | 4 | A- | |
| $13.38 | 7.35× | 8.46× | 0.68× | 10.63× | -176.2% | 33.1% | 10.9% | 9.2% | 115.7% | 14.7% | 7.0% | 7.79× | 4.74× | 1.89× | 1.32× | 0.0% | 5 | 1.94 | 3 | B | |
| $530.57 | 23.23× | 6.29× | 2.43× | 14.78× | 3.5% | 30.0% | 13.4% | 10.5% | 27.1% | 18.0% | 5.3% | 0.16× | 0.19× | 193.28× | 1.05× | 0.5% | 7 | 9.78 | 3 | B+ | |
| $181.64 | 29.03× | 4.47× | 1.97× | 24.01× | -46.5% | 15.8% | 8.4% | 6.8% | 15.4% | 6.9% | 3.7% | 1.86× | 6.43× | 53.24× | 1.42× | 0.1% | 6 | 3.61 | 3 | B | |
| $211.75 | 17.67× | 1.98× | 1.4× | 9.81× | -20.4% | 39.3% | 8.5% | 7.9% | 11.2% | 7.4% | 7.0% | 0.08× | -0.11× | 20.15× | 1.77× | 1.8% | 8 | 7.27 | 4 | A- | |
| Peer median | — | 20.69× | 4.47× | 1.4× | 13.74× | -20.4% | 32.5% | 9.7% | 7.9% | 15.4% | 8.0% | 5.3% | 0.19× | 0.83× | 20.15× | 1.42× | 0.1% | 6 | 6.52 | 3 | — |





