| 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) | |||
| $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- | |
| $153.07 | 9.12× | 3.29× | 0.88× | 5.73× | -5.8% | 61.5% | 13.3% | 9.6% | 36.1% | 18.7% | 8.2% | 0.83× | 0.47× | 294.38× | 1.49× | 0.0% | 6 | 5.75 | 4 | A- | |
| $70.21 | 9.72× | 1.69× | 0.61× | 8.1× | 10.6% | 34.8% | 8.5% | 6.2% | 17.4% | 9.0% | 6.1% | 0.87× | 2.42× | 14.14× | 1.89× | 0.9% | 7 | 2.85 | 4 | A | |
| $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- | |
| $12.72 | 7.34× | 1.01× | 0.37× | 6.22× | 192.6% | 17.5% | 6.2% | 5.0% | 13.8% | 8.3% | -7.9% | 0.38× | 1.14× | 0× | 2.92× | 0.8% | 4 | 2.11 | 3 | B | |
| $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+ | |
| Peer median | — | 9.12× | 1.69× | 0.88× | 6.52× | 10.6% | 31.2% | 10.2% | 8.5% | 17.3% | 14.2% | 6.3% | 0.38× | 0.47× | 14.14× | 2.46× | 0.1% | 6 | 5.75 | 4 | — |





