| 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) | |||
| $284.56 | 25.52× | 9.03× | 3.14× | 17.08× | -56.0% | 36.3% | 16.9% | 12.3% | 35.4% | 18.6% | 4.0% | 0.88× | 1.18× | 11.69× | 1.82× | 1.3% | 8 | 7.79 | 3 | B+ | |
| $87.07 | 30.03× | 3.14× | 2.4× | 16.38× | -12.5% | 35.5% | 17.3% | 8.0% | 10.5% | 9.4% | 3.1% | 0.66× | 2.54× | 6.2× | 1.9× | 0.3% | 6 | 1.62 | 3 | B | |
| $374.11 | 17.98× | 3.08× | 3.55× | 12.11× | -1.7% | 51.7% | 25.8% | 19.7% | 17.1% | 13.8% | 5.5% | 0.22× | -0.2× | 25.43× | 4.79× | 2.5% | 7 | 7.38 | 4 | A | |
| $118.10 | 28.86× | 1.28× | 0.77× | 12.4× | -66.3% | 29.9% | 7.6% | 2.7% | 4.4% | 6.4% | 5.9% | 0.66× | 4.1× | 2.48× | 1.14× | 4.3% | 8 | 2.48 | 3 | B+ | |
| $107.90 | 23.5× | 5.12× | 1.65× | 14.72× | -24.9% | 33.4% | 10.9% | 7.0% | 21.8% | 16.1% | 7.8% | 0.72× | 1.27× | 8.31× | 1.87× | 2.0% | 8 | 5.36 | 3 | B+ | |
| Peer median | — | 26.18× | 3.11× | 2.02× | 13.56× | -18.7% | 34.5% | 14.1% | 7.5% | 13.8% | 11.6% | 5.7% | 0.66× | 1.9× | 7.25× | 1.88× | 2.3% | 8 | 3.92 | 3 | — |




