| 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) | |||
| $189.06 | 14.35× | 4.02× | 2.57× | 9.72× | -17.2% | 28.3% | 24.3% | 18.4% | 28.7% | 12.2% | 3.3% | 1.22× | 1.96× | 9.51× | 3.66× | 0.5% | 6 | 3.29 | 3 | B+ | |
| $37.33 | 18.46× | 2.97× | 1.36× | 9.39× | 48.6% | 32.6% | 14.9% | 7.4% | 16.1% | 8.4% | 6.5% | 1.45× | 2.64× | 3.96× | 2.06× | 0.0% | 7 | 2.39 | 3 | B | |
| $63.43 | 11.4× | 1.59× | 0.8× | 8.07× | -52.4% | 18.6% | 9.1% | 7.0% | 14.0% | 9.1% | 6.4% | 0.72× | 2.08× | 5.96× | 2.34× | 1.1% | 6 | 2.9 | 4 | A- | |
| $65.30 | 15.46× | 1.23× | 0.84× | 9.18× | 19.1% | 21.1% | 10.6% | 5.4% | 8.0% | 6.1% | 5.8% | 0.85× | 3.5× | 4.48× | 1.37× | 5.2% | 7 | 2.33 | 4 | A- | |
| $32.03 | 31.63× | 2.26× | 2.37× | 22.02× | -50.6% | 42.0% | 13.4% | 7.5% | 7.1% | 7.3% | 3.8% | 0.61× | 3.17× | 6.41× | 3.68× | 1.3% | 5 | 2.52 | 2 | B- | |
| $75.36 | 38.64× | 3.27× | 2.09× | 16.28× | -56.4% | 21.8% | 9.6% | 5.4% | 8.4% | 8.2% | 1.6% | 0.23× | 0.31× | 18.5× | 2.78× | 1.4% | 5 | 5.82 | 3 | B | |
| Peer median | — | 18.46× | 2.26× | 1.36× | 9.39× | -50.6% | 21.8% | 10.6% | 7.0% | 8.4% | 8.2% | 5.8% | 0.72× | 2.64× | 5.96× | 2.34× | 1.3% | 6 | 2.52 | 3 | — |





