| 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) | |||
| $248.21 | 29.44× | 4.82× | 2.22× | 17.67× | -78.1% | 32.0% | 9.6% | 7.5% | 16.4% | 7.0% | 3.9% | 0.93× | 1.95× | 0× | 2.01× | 0.0% | 7 | 5.28 | 3 | B+ | |
| $250.60 | 31.11× | 10.5× | 1.64× | 18.19× | -110.7% | 43.9% | 7.3% | 5.3% | 33.8% | 7.7% | 0.9% | 3.32× | 3.66× | 11.89× | 1.23× | 0.0% | 6 | 3.04 | 3 | B- | |
| $1,045.91 | 45.42× | 11.7× | 1.38× | 28.37× | -72.6% | 12.8% | 3.9% | 3.0% | 25.8% | 18.6% | 2.2% | 0.24× | -0.81× | 80.59× | 1.06× | 0.6% | 7 | 9.52 | 3 | B | |
| $134.11 | 20.88× | 3.71× | 0.74× | 14.24× | 91.2% | 30.7% | 5.2% | 3.5% | 17.8% | 6.6% | 7.6% | 1.85× | 4.5× | 9.56× | 1.13× | 1.6% | 7 | 2.65 | 3 | B+ | |
| $134.52 | 18.91× | 6.44× | 1.25× | 12.92× | -114.6% | 36.4% | 8.2% | 6.6% | 34.2% | 10.7% | 5.8% | 1.88× | 2.68× | 18.69× | 1.07× | 0.0% | 8 | 3.75 | 3 | B | |
| $93.56 | 28.14× | 3.58× | 2.55× | 19.01× | -17.3% | 39.0% | 12.2% | 9.1% | 12.7% | 9.2% | 2.9% | 0.36× | 1.13× | 0× | 2.41× | 0.0% | 7 | 5.17 | 4 | A- | |
| Peer median | — | 28.14× | 6.44× | 1.38× | 18.19× | -72.6% | 36.4% | 7.3% | 5.3% | 25.8% | 9.2% | 2.9% | 1.85× | 2.68× | 11.89× | 1.13× | 0.0% | 7 | 3.75 | 3 | — |





