| 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) | |||
| $335.88 | 19.12× | 4.59× | 4.07× | 12.78× | 52.1% | 80.2% | 28.8% | 21.3% | 24.0% | 16.8% | 9.9% | 0.44× | 0.52× | 24.13× | 1.51× | 1.5% | 7 | 5.12 | 4 | A | |
| $59.84 | 21.93× | 3.27× | 2.82× | 11.88× | 11.9% | 49.0% | 18.7% | 12.9% | 14.9% | 10.0% | 6.2% | 0.57× | 1.42× | 5.7× | 1.54× | 0.0% | 9 | 4.13 | 4 | A- | |
| $52.91 | -328.73× | 1.02× | 2.19× | 35.59× | 81.9% | 80.9% | 1.1% | -0.7% | -0.3% | 0.3% | 11.7% | 0.54× | 6.88× | 0.67× | 1.51× | 0.0% | 5 | 0.55 | 3 | B- | |
| $63.14 | 10.59× | 1.43× | 1.74× | 7.28× | 503.6% | 59.4% | 26.9% | 16.4% | 13.5% | 8.0% | 11.7% | 1.13× | 3.16× | 3.72× | 1.03× | 0.0% | 6 | 1.23 | 4 | A- | |
| $98.16 | 13.25× | 0.81× | 2.41× | 9.31× | 19.5% | 72.6% | 19.1% | 18.2% | 6.1% | 2.5% | 11.0% | 0.96× | 3.93× | 2.27× | 1.69× | 1.3% | 2 | 0.67 | 2 | C+ | |
| $171.26 | 19.73× | 4.84× | 3.98× | 12.14× | 11.4% | 43.1% | 24.3% | 20.1% | 24.5% | 18.0% | 7.0% | 0.02× | 0.03× | 112.54× | 1.17× | 1.7% | 6 | 9.38 | 4 | A+ | |
| Peer median | — | 13.25× | 1.43× | 2.41× | 11.88× | 19.5% | 59.4% | 19.1% | 16.4% | 13.5% | 8.0% | 11.0% | 0.57× | 3.16× | 3.72× | 1.51× | 0.0% | 6 | 1.23 | 4 | — |





