| 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) | |||
| $331.35 | 37.76× | 17.6× | 7.17× | 27.92× | -81.4% | 36.8% | 19.1% | 19.0% | 46.6% | 8.1% | 2.2% | 1.1× | 0.67× | 10.4× | 1.04× | 0.4% | 7 | 3.52 | 3 | B | |
| $340.06 | 63.94× | 10.26× | 9.85× | 37.85× | -64.4% | 39.8% | 22.7% | 15.4% | 16.0% | 11.0% | 1.9% | 0.51× | 1.62× | 7.85× | 2.83× | 0.1% | 6 | 8 | 3 | B+ | |
| $161.99 | 35.59× | 7.54× | 3.64× | 17.68× | 72.5% | 34.8% | 18.7% | 10.2% | 21.2% | 22.5% | 5.1% | 0.03× | 0.02× | 3.98× | 1.28× | 0.0% | 6 | 2.58 | 3 | B- | |
| $335.04 | 27.58× | 3.25× | 1.68× | 15.08× | -97.5% | 27.4% | 10.6% | 6.1% | 11.8% | 9.3% | 2.0% | 0.47× | 1.81× | 5.68× | 2.12× | 0.6% | 7 | 5.18 | 3 | B+ | |
| $193.40 | 36.53× | 3.77× | 2.78× | 18.61× | 2.6% | 20.1% | 10.5% | 7.6% | 10.3% | 6.5% | 3.0% | 0.61× | 2.15× | 5.07× | 1.03× | 1.5% | 7 | 2.81 | 3 | B+ | |
| $28.39 | 34.14× | 3.53× | 1.55× | 15.55× | -206.5% | 14.8% | 9.1% | 4.6% | 10.4% | 7.7% | 2.2% | 0.92× | 2.9× | 3.16× | 2.2× | 0.0% | 7 | 2.4 | 3 | B+ | |
| Peer median | — | 35.59× | 3.77× | 2.78× | 17.68× | -64.4% | 27.4% | 10.6% | 7.6% | 11.8% | 9.3% | 2.2% | 0.51× | 1.81× | 5.07× | 2.12× | 0.1% | 7 | 2.81 | 3 | — |





