| 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) | |||
| $82.72 | 15× | 6.04× | 1.08× | 11.15× | 41.3% | 46.7% | 14.1% | 7.2% | 40.3% | 16.7% | 16.6% | 2.29× | 2.88× | 6.77× | 1.82× | 3.4% | 7 | 3.04 | 3 | B+ | |
| $120.30 | 11.95× | 24.27× | 2.75× | 11.48× | 16.6% | 40.9% | 28.4% | 23.2% | 204.1% | 14.9% | 2.8% | 11.76× | 3.69× | 4.97× | 0.87× | 1.2% | 6 | 3.07 | 3 | B | |
| $72.83 | 17× | 1.76× | 0.89× | 10.64× | 42.6% | 50.2% | 6.0% | 5.2% | 10.4% | 7.0% | 7.2% | 0.28× | 0.12× | 0× | 2.59× | 2.2% | 7 | 3.96 | 4 | A | |
| $680.79 | 19.21× | 3.32× | 1.63× | 12.8× | -47.8% | 23.5% | 10.2% | 8.5% | 17.3% | 15.4% | 6.3% | 0.03× | -0.84× | 422.49× | 2.46× | 0.0% | 6 | 10.16 | 4 | A- | |
| $137.59 | 18.55× | 2.57× | 1.78× | 12.15× | -12.1% | 41.1% | 16.8% | 9.6% | 13.8% | 13.0% | 2.0% | 0.43× | 1.62× | 12.52× | 3.09× | 0.0% | 7 | 5 | 4 | A- | |
| $52.41 | 10.16× | 1.12× | 0.7× | 9.9× | 44.9% | 18.8% | 8.4% | 6.9% | 11.0% | 7.1% | 6.6% | 0.44× | 2.54× | 0× | 4.57× | 1.6% | 5 | 3.05 | 3 | B+ | |
| Peer median | — | 17× | 2.57× | 1.63× | 11.48× | 16.6% | 40.9% | 10.2% | 8.5% | 13.8% | 13.0% | 6.3% | 0.43× | 1.62× | 4.97× | 2.59× | 1.2% | 6 | 3.96 | 4 | — |





