| 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) | |||
| $51.52 | 10.16× | 1.12× | 0.7× | 9.9× | 51.1% | 18.8% | 8.4% | 6.9% | 11.0% | 7.1% | 6.6% | 0.44× | 2.54× | 0× | 4.57× | 1.6% | 5 | 3 | 3 | B+ | |
| $205.10 | 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 | |
| $119.42 | 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 | |
| $668.06 | 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- | |
| $65.84 | 8.84× | 1.48× | 1.35× | 6.52× | 39.9% | 31.2% | 20.1% | 15.4% | 16.8% | 14.2% | 7.6% | 0.18× | 0.33× | 0× | 8.47× | 0.1% | 5 | 5.75 | 5 | A+ | |
| $134.21 | 8.49× | 1.08× | 0.77× | 6.78× | 12.3% | 23.0% | 11.5% | 9.1% | 12.7% | 8.4% | 3.5% | 0.34× | 0.71× | 25.28× | 24.19× | 0.0% | 5 | 4.26 | 4 | A- | |
| Peer median | — | 9.22× | 1.48× | 1.35× | 10.55× | 19.0% | 23.5% | 11.5% | 9.1% | 16.8% | 14.2% | 6.3% | 0.34× | 0.71× | 4.97× | 2.46× | 0.0% | 6 | 4.26 | 4 | — |





