| 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) | |||
| $305.05 | 32.56× | 5.26× | 1.65× | 15.72× | 207.4% | 25.6% | 13.4% | 5.1% | 16.1% | 11.6% | -3.5% | 1.36× | 2.85× | 5.66× | 2.42× | 0.3% | 7 | 2.98 | 3 | B+ | |
| $515.18 | 13.29× | 7.1× | 2.46× | 8.38× | 13.1% | 50.4% | 25.5% | 18.8% | 54.4% | 2.0% | 17.6% | 0.9× | -0.84× | 14.82× | 25.84× | 1.3% | 6 | 0.02 | 3 | B+ | |
| $902.10 | 16.92× | 2.2× | 2.2× | 29.96× | -9.1% | 47.5% | 17.5% | 13.7% | 13.7% | 1.9% | -17.2% | 4.88× | 18.53× | 0.33× | 0.83× | 1.9% | 5 | 0.13 | 2 | B- | |
| $78.56 | 28.84× | 5.34× | 2.8× | 11.69× | -80.5% | 89.8% | 86.0% | 9.6% | 18.3% | 17.5% | 55.0% | 0× | -0.54× | 2.09× | 1.13× | 0.5% | 7 | 0.7 | 3 | B+ | |
| $49.27 | 19.43× | 1.16× | 1.13× | 20.48× | 143.0% | 59.7% | 6.3% | 6.6% | 6.7% | 0.9% | -13.9% | 2.25× | 9.05× | 0.2× | 2.43× | 3.1% | 8 | 0.56 | 2 | C+ | |
| $188.60 | 17.17× | 2.5× | 2.43× | 24.15× | -92.6% | 57.1% | 19.1% | 14.7% | 15.1% | 1.7% | 16.5% | 4.26× | 13.67× | 0.45× | 1.17× | 2.4% | 4 | -0.01 | 2 | C+ | |
| Peer median | — | 17.17× | 2.5× | 2.43× | 20.48× | -9.1% | 57.1% | 19.1% | 13.7% | 15.1% | 1.9% | 16.5% | 2.25× | 9.05× | 0.45× | 1.17× | 1.9% | 6 | 0.13 | 2 | — |





