| 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) | |||
| $82.74 | 25.58× | 6.1× | 1.87× | 16.38× | -41.5% | 47.3% | 11.5% | 7.4% | 24.1% | 11.8% | 2.5% | 1.37× | 2.89× | 4.97× | 2.38× | 1.2% | 8 | 3.9 | 3 | B | |
| $207.06 | 9.22× | 1.16× | 0.25× | 10.55× | 184.2% | 17.1% | 5.6% | 2.7% | 12.6% | 6.8% | 12.6% | 1.63× | 6.14× | 3.59× | 0.95× | 0.0% | 6 | 2.54 | 4 | A | |
| $120.09 | 11.95× | 24.27× | 2.75× | 11.48× | 19.0% | 40.9% | 28.4% | 23.2% | 204.1% | 14.9% | 2.8% | 11.76× | 3.69× | 4.97× | 0.87× | 1.2% | 6 | 3.09 | 3 | B | |
| $160.66 | -57.01× | 3.58× | 1.15× | 25.44× | -43.1% | 58.3% | 3.7% | -2.0% | -6.3% | -4.7% | 14.2% | 1.25× | 6.17× | 1.69× | 1.27× | 0.0% | 9 | 4.52 | 4 | A- | |
| $664.10 | 19.21× | 3.32× | 1.63× | 12.8× | -46.7% | 23.5% | 10.2% | 8.5% | 17.3% | 15.4% | 6.3% | 0.03× | -0.84× | 422.49× | 2.46× | 0.0% | 6 | 10.06 | 4 | A- | |
| $202.87 | 15.22× | 16.69× | 1.28× | 10.78× | -41.7% | 18.6% | 10.7% | 8.4% | 109.8% | 22.8% | 7.5% | 3.96× | 1.96× | 15.31× | 0.45× | 0.0% | 7 | 5.36 | 3 | B+ | |
| Peer median | — | 11.95× | 3.58× | 1.28× | 11.48× | -41.7% | 23.5% | 10.2% | 8.4% | 17.3% | 14.9% | 7.5% | 1.63× | 3.69× | 4.97× | 0.95× | 0.0% | 6 | 4.52 | 4 | — |





