| 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) | |||
| $147.12 | 11.46× | 1.9× | 2.5× | 5.26× | 69.6% | 62.0% | 28.2% | 22.0% | 16.7% | 10.5% | 6.1% | 0.28× | 0.43× | 29.02× | 1.63× | 3.8% | 8 | 4.26 | 4 | A | |
| $44.23 | 6.13× | 1.44× | 0.98× | 2.41× | 75.1% | 37.3% | 30.8% | 16.1% | 23.5% | 10.0% | 20.3% | 0.79× | 0.79× | 9.89× | 0.82× | 4.1% | 8 | 2.23 | 4 | A | |
| $134.93 | 14.72× | 1.82× | 1.99× | 5.28× | 142.1% | 25.1% | 19.2% | 13.6% | 12.4% | 6.4% | 6.2% | 0.36× | 0.67× | 9.2× | 1.3× | 3.4% | 9 | 3.7 | 4 | A- | |
| $42.17 | 8.7× | 1.48× | 1.34× | 4.02× | 93.9% | 25.5% | 22.4% | 15.4% | 17.0% | 10.5% | 12.2% | 0.57× | 0.97× | 7.55× | 0.98× | 2.7% | 5 | 1.8 | 4 | A- | |
| $176.85 | 26.24× | 1.18× | 2.89× | 8.14× | -65.3% | 35.2% | 32.7% | 11.1% | 4.5% | 6.0% | 12.0% | 0.4× | 2.06× | 20.16× | 0.42× | 2.7% | 8 | 1.67 | 3 | B- | |
| $60.67 | 8.11× | 0.9× | 1.15× | 5.24× | 3.8% | 28.6% | 21.6% | 14.2% | 11.1% | 10.2% | 14.9% | 0.67× | 2.24× | 5.03× | 0.54× | 3.1% | 8 | 2.32 | 3 | B+ | |
| Peer median | — | 8.7× | 1.44× | 1.34× | 5.24× | 75.1% | 28.6% | 22.4% | 14.2% | 12.4% | 10.0% | 12.2% | 0.57× | 0.97× | 9.2× | 0.82× | 3.1% | 8 | 2.23 | 4 | — |





