| 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) | |||
| $165.95 | 28.72× | 5.71× | 1.78× | 17.55× | 162.0% | 29.9% | 11.7% | 6.2% | 19.9% | 13.2% | 6.1% | 1.04× | 2.6× | 5.83× | 1.17× | 0.0% | 6 | 3.64 | 4 | A- | |
| $63.87 | 18.2× | 2.66× | 1.89× | 9.49× | 53.8% | 33.7% | 16.7% | 10.6% | 14.9% | 12.3% | 6.5% | 0.1× | -0.08× | 95.38× | 2.34× | 1.5% | 6 | 5.49 | 4 | A+ | |
| $14.74 | 125.7× | 0.75× | 0.17× | 2.78× | 1387.8% | 14.8% | 2.0% | 0.1% | 0.6% | 0.2% | 47.1% | 1.44× | 1.48× | 1.19× | 1.36× | 0.0% | 9 | 1.06 | 3 | B+ | |
| $158.04 | 30.31× | 3.11× | 2.1× | 15.33× | 7.3% | 26.5% | 9.6% | 6.9% | 10.3% | 9.8% | 5.4% | 0.04× | -1.72× | 0× | 2.59× | 0.0% | 8 | 6.78 | 4 | A+ | |
| $196.07 | 20.51× | 3.21× | 1.47× | 13.4× | 123.3% | 32.1% | 10.9% | 7.1% | 15.6% | 11.9% | 2.8% | 0.36× | 0.82× | 19.37× | 1.56× | 0.0% | 7 | 3.7 | 4 | A- | |
| $13.61 | 42.49× | 8.01× | 1.78× | 21.13× | 35.7% | 38.3% | 8.7% | 4.2% | 19.0% | 10.1% | 5.9% | 1.17× | 2.14× | 15.53× | 1.72× | 2.4% | 7 | 4.02 | 4 | A- | |
| Peer median | — | 30.31× | 3.11× | 1.78× | 13.4× | 53.8% | 32.1% | 9.6% | 6.9% | 14.9% | 10.1% | 5.9% | 0.36× | 0.82× | 15.53× | 1.72× | 0.0% | 7 | 4.02 | 4 | — |





