| 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) | |||
| $322.48 | 27.1× | 4.31× | 4.7× | 17.87× | -40.1% | 55.2% | 25.9% | 17.4% | 15.9% | 10.7% | 5.0% | 0.71× | 2.41× | 7.16× | 1.64× | 1.4% | 9 | 6.3 | 3 | B+ | |
| $87.28 | 24.04× | 6.19× | 2.81× | 16.55× | -18.4% | 34.6% | 15.4% | 11.7% | 25.7% | 14.3% | 3.9% | 0.78× | 1.56× | 16.66× | 2.08× | 1.3% | 7 | 5.37 | 3 | B+ | |
| $211.29 | 24.5× | 3.62× | 3.31× | 15.51× | -33.9% | 39.8% | 17.0% | 13.5% | 14.8% | 9.4% | 4.2% | 0.51× | 1.13× | 12.51× | 1.79× | 1.1% | 8 | 5.48 | 4 | A- | |
| $84.56 | 26.08× | 4.12× | 1.91× | 14.34× | -67.7% | 34.6% | 13.0% | 7.3% | 15.8% | 10.1% | 4.8% | 0.8× | 1.43× | 7.91× | 2.03× | 1.2% | 4 | 3.82 | 3 | B | |
| $69.95 | 26.56× | 5.23× | 6.2× | 17.71× | 11.7% | 52.5% | 27.3% | 23.3% | 19.7% | 17.6% | 4.6% | 0.02× | -0.75× | 211.11× | 3.15× | 1.3% | 6 | 10.44 | 4 | A- | |
| $235.54 | 27.76× | 3.33× | 3.88× | 16.23× | -18.4% | 44.5% | 20.8% | 14.0% | 12.0% | 8.6% | 4.6% | 0.46× | 1.4× | 11.18× | 2.86× | 1.6% | 8 | 5.7 | 3 | B+ | |
| Peer median | — | 26.08× | 4.12× | 3.31× | 16.23× | -18.4% | 39.8% | 17.0% | 13.5% | 15.8% | 10.1% | 4.6% | 0.51× | 1.4× | 12.51× | 2.08× | 1.3% | 7 | 5.48 | 3 | — |





