| 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) | |||
| $541.40 | 20.72× | 6.26× | 8.35× | 13.87× | -43.5% | 67.9% | 46.8% | 40.3% | 30.2% | 20.6% | 2.4% | 0.29× | 0.52× | 50.88× | 1.23× | 1.0% | 6 | 9.55 | 3 | B+ | |
| $237.32 | 19.14× | 11.73× | 5.74× | 14.02× | 50.0% | 89.3% | 36.6% | 30.0% | 61.3% | 36.7% | 7.2% | 0.57× | 0.12× | 33.1× | 1× | 0.0% | 7 | 7.23 | 4 | A- | |
| $266.93 | 31.66× | 5.98× | 3.43× | 15.28× | -81.8% | 50.3% | 11.2% | 10.8% | 18.9% | 10.7% | 0.3% | 0.37× | 0.4× | 35.17× | 1.05× | 0.0% | 5 | 4.19 | 4 | A- | |
| $214.94 | 27.04× | 3.41× | 4.86× | 16.08× | 3.8% | 77.7% | 21.5% | 18.0% | 12.6% | 8.8% | 7.1% | 0.29× | 0.75× | 27.52× | 0.76× | 0.8% | 6 | 2.59 | 4 | A- | |
| $63.60 | 18.2× | 2.66× | 1.89× | 9.49× | 64.7% | 33.7% | 16.7% | 10.6% | 14.9% | 12.3% | 6.5% | 0.1× | -0.08× | 95.38× | 2.34× | 1.5% | 6 | 5.43 | 4 | A+ | |
| $285.93 | 28.76× | 9.16× | 9.44× | 21.2× | -65.3% | 59.7% | 32.0% | 32.8% | 31.8% | 21.8% | 1.9% | 0.14× | 0.16× | 175.32× | 2.01× | 0.3% | 5 | 8.85 | 3 | B+ | |
| Peer median | — | 27.04× | 5.98× | 4.86× | 15.28× | 3.8% | 59.7% | 21.5% | 18.0% | 18.9% | 12.3% | 6.5% | 0.29× | 0.16× | 35.17× | 1.05× | 0.3% | 6 | 5.43 | 4 | — |





