| 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) | |||
| $166.39 | 12.82× | 2.91× | 1.23× | 15.82× | 5.7% | 50.1% | 23.5% | 9.8% | 23.1% | 247.3% | 45.5% | 3.41× | 8.48× | 4.36× | 0.23× | 0.0% | 6 | 1.68 | 3 | B | |
| $39.50 | 10.06× | 6.09× | 2.23× | 5.58× | 13.6% | 45.7% | 33.4% | 24.3% | 66.2% | 25.8% | 6.4% | 0.71× | 0.11× | 46.73× | 1.17× | 9.6% | 7 | 3.8 | 4 | A | |
| $99.00 | 6.65× | 1× | 0.71× | 5.93× | -15.7% | 63.3% | 13.1% | 11.0% | 15.6% | 6.5% | 62.9% | 1.32× | 1.14× | 0.72× | 0.27× | 1.3% | 8 | -0.04 | 4 | A- | |
| $44.51 | 12.52× | 1.11× | 1.58× | 12.61× | -121.7% | 49.5% | 16.7% | 12.5% | 8.8% | 0.8% | 10.6% | 0.65× | 4.3× | 0.44× | 15.41× | 2.7% | 7 | -0.42 | 3 | B+ | |
| $65.50 | 10.59× | 1.12× | 2.37× | 7.88× | 8.1% | 55.1% | 29.4% | 22.8% | 10.8% | -4.6% | 11.1% | 0.07× | 0.15× | 0.72× | 0.2× | 2.9% | 8 | -0.63 | 4 | A- | |
| $26.26 | 9.6× | 1.69× | 2.64× | 6.91× | 3.6% | 72.9% | 33.2% | 27.4% | 17.5% | 1.8% | 13.1% | 0.19× | -0.67× | 1.64× | 6.85× | 3.5% | 8 | 0.49 | 4 | A | |
| Peer median | — | 10.06× | 1.12× | 2.23× | 6.91× | 3.6% | 55.1% | 29.4% | 22.8% | 15.6% | 1.8% | 11.1% | 0.65× | 0.15× | 0.72× | 1.17× | 2.9% | 8 | -0.04 | 4 | — |





