| 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) | |||
| $83.62 | 17.99× | 3.61× | 1.82× | 11.34× | 79.4% | 40.0% | 13.4% | 10.1% | 20.1% | 8.8% | 4.0% | 0.96× | 1.45× | 6.14× | 1.18× | 0.2% | 6 | 1.93 | 3 | B+ | |
| $109.88 | 33.5× | 4.2× | 4.94× | 18.91× | 32.1% | 55.5% | 18.2% | 14.7% | 12.5% | 8.4% | 3.4% | 0.29× | 0.55× | 23.6× | 1.58× | 1.9% | 6 | 3.41 | 3 | B | |
| $44.08 | 48.65× | 5.82× | 7.03× | 29.7× | 102.1% | 69.0% | 19.8% | 14.4% | 11.9% | 8.8% | 2.6% | 0.51× | 2.03× | 11.38× | 1.62× | 0.0% | 6 | 3.03 | 4 | A- | |
| $321.74 | 41.4× | 5.99× | 5.35× | 23.23× | -4.6% | 64.0% | 19.5% | 12.9% | 14.5% | 8.5% | 3.2% | 0.73× | 1.96× | 8.05× | 1.89× | 1.0% | 9 | 4.89 | 3 | B+ | |
| Peer median | — | 41.4× | 5.82× | 5.35× | 23.23× | 32.1% | 64.0% | 19.5% | 14.4% | 12.5% | 8.5% | 3.2% | 0.51× | 1.96× | 11.38× | 1.62× | 1.0% | 6 | 3.41 | 3 | — |



