| 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) | |||
| $169.75 | 32.23× | 3.64× | 4.1× | 17.78× | -38.7% | 52.8% | 19.6% | 12.7% | 11.3% | 7.3% | 3.6% | 0.68× | 2.52× | 9.13× | 0.88× | 1.6% | 9 | 4.62 | 3 | B | |
| $209.05 | 24.5× | 3.62× | 3.31× | 15.51× | -33.9% | 39.8% | 17.0% | 13.5% | 14.8% | 9.4% | 4.2% | 0.51× | 1.13× | 12.51× | 1.79× | 1.1% | 8 | 5.48 | 4 | A- | |
| $233.57 | 27.76× | 3.33× | 3.88× | 16.23× | -18.4% | 44.5% | 20.8% | 14.0% | 12.0% | 8.6% | 4.6% | 0.46× | 1.4× | 11.18× | 2.86× | 1.6% | 8 | 5.7 | 3 | B+ | |
| $947.55 | 33.86× | 8.02× | 5.75× | 22.29× | -23.2% | 37.7% | 21.6% | 17.0% | 23.7% | 14.0% | 3.2% | 0.55× | 1.36× | 11.56× | 1.26× | 0.8% | 9 | 6.8 | 3 | B+ | |
| $391.14 | 45.45× | 10.78× | 4.72× | 30.45× | -74.2% | 48.1% | 17.1% | 10.4% | 23.8% | 13.7% | 3.4% | 1× | 2.27× | 9.12× | 1.14× | 1.5% | 9 | 5.85 | 3 | B | |
| Peer median | — | 30.81× | 5.82× | 4.3× | 19.26× | -28.6% | 42.1% | 18.9% | 13.7% | 19.2% | 11.6% | 3.8% | 0.53× | 1.38× | 11.37× | 1.53× | 1.3% | 9 | 5.77 | 3 | — |




