| 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) | |||
| $298.86 | 22.1× | 2.63× | 1.07× | 12.99× | 143.0% | 12.7% | 4.9% | 4.8% | 11.9% | 9.0% | 5.9% | 0.62× | 1.96× | 5.79× | 1.13× | 1.6% | 7 | 2.99 | 4 | A- | |
| $174.51 | 87.2× | 30.35× | 1.85× | 28.4× | -350.8% | 4.8% | 4.8% | 2.5% | 41.0% | 5.3% | -1.1% | 9.98× | 5.91× | 1.54× | 1.19× | 0.2% | 6 | 1.49 | 3 | B- | |
| $359.21 | 21.53× | 3.55× | 1.73× | 15.51× | -7.2% | 15.1% | 10.2% | 8.0% | 16.4% | 10.6% | 4.4% | 0.38× | 1.18× | 17.06× | 1.44× | 1.8% | 8 | 4.34 | 4 | A | |
| $578.68 | 22.43× | 16.62× | 1.49× | 14.81× | 21.0% | 10.2% | 10.3% | 6.7% | 74.6% | 17.4% | 6.2% | 3.23× | 2.01× | 6.92× | 1.09× | 2.8% | 8 | 3.78 | 3 | B+ | |
| $533.72 | 19.57× | 4.91× | 1.95× | 13.49× | 58.4% | 19.8% | 10.2% | 10.0% | 25.1% | 9.2% | 4.0% | 1.18× | 2.13× | 6.44× | 1.09× | 1.6% | 8 | 3.18 | 4 | A- | |
| Peer median | — | 21.98× | 10.76× | 1.79× | 15.16× | 6.9% | 12.6% | 10.2% | 7.3% | 33.0% | 9.9% | 4.2% | 2.21× | 2.07× | 6.68× | 1.14× | 1.7% | 8 | 3.48 | 4 | — |




