| 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) | |||
| $69.53 | 26.56× | 5.23× | 6.2× | 17.71× | 11.7% | 52.5% | 27.3% | 23.3% | 19.7% | 17.6% | 4.6% | 0.02× | -0.75× | 211.11× | 3.15× | 1.3% | 6 | 10.44 | 4 | A- | |
| $169.75 | 32.23× | 3.64× | 4.1× | 17.78× | -38.7% | 52.8% | 19.6% | 12.7% | 11.3% | 7.3% | 3.6% | 0.68× | 2.52× | 9.13× | 0.88× | 1.6% | 9 | 4.62 | 3 | B | |
| $96.54 | 29.3× | 3.25× | 2.02× | 16.53× | -36.4% | 35.5% | 12.8% | 6.9% | 11.1% | 12.6% | 4.5% | 0.18× | 0.5× | 25.56× | 2.79× | 1.2% | 5 | 4.39 | 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 | — | 29.3× | 3.33× | 3.88× | 16.53× | -38.7% | 38.5% | 18.5% | 12.4% | 11.3% | 8.6% | 4.0% | 0.46× | 1.4× | 11.18× | 2.58× | 1.2% | 8 | 4.39 | 3 | — |





