| 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) | |||
| $172.82 | 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+ | |
| $61.39 | 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- | |
| $71.31 | 9.67× | 2.29× | 0.71× | 5.15× | 461.7% | 41.3% | 12.5% | 7.3% | 23.7% | 10.1% | 13.7% | 1.67× | 0.69× | 6.27× | 1.11× | 0.0% | 5 | 1.55 | 4 | A | |
| $28.56 | 89.81× | 2.47× | 3.22× | 16.24× | 120.2% | 36.9% | 16.5% | 3.6% | 2.7% | 3.5% | 8.2% | 0.96× | 4.39× | 4.79× | 0.59× | 2.5% | 5 | 0.08 | 4 | A+ | |
| $63.84 | 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- | |
| $98.71 | 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+ | |
| Peer median | — | 13.25× | 2.29× | 2.41× | 9.31× | 120.2% | 49.0% | 18.7% | 12.9% | 13.5% | 8.0% | 11.0% | 0.96× | 3.16× | 4.79× | 1.11× | 0.0% | 5 | 1.23 | 4 | — |





