| 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) | |||
| $66.59 | 31.55× | 2.71× | 3.4× | 15.47× | -20.4% | 61.0% | 17.7% | 11.3% | 9.0% | 7.4% | 5.6% | 0.5× | 2.16× | 7.54× | 0.71× | 0.5% | 8 | 3.53 | 3 | B+ | |
| $237.88 | 31.98× | 4.45× | 6.39× | 21.37× | -33.0% | 36.4% | 26.2% | 20.0% | 13.9% | 11.0% | 3.5% | 0.22× | 0.82× | 23.82× | 1.06× | 0.6% | 8 | 8.22 | 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+ | |
| $86.37 | 54.26× | 3.13× | 4.12× | 22.41× | -42.8% | 38.5% | 18.5% | 7.6% | 5.8% | 6.3% | 3.9% | 0.48× | 2.3× | 5.58× | 2.06× | 0.1% | 8 | 3.52 | 4 | A- | |
| $215.67 | 28.21× | 3.37× | 3.5× | 15.38× | -46.5% | 35.4% | 17.4% | 12.4% | 11.9% | 9.7% | 4.0% | 0.23× | -0.97× | 14.23× | 2.58× | 0.8% | 4 | 2.81 | 3 | B- | |
| Peer median | — | 28.21× | 3.37× | 3.88× | 16.23× | -33.9% | 38.5% | 18.5% | 13.5% | 12.0% | 9.4% | 4.0% | 0.46× | 1.13× | 12.51× | 2.06× | 0.8% | 8 | 5.48 | 3 | — |





