| 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) | |||
| $124.14 | -17.88× | 2.42× | 0.92× | 14.35× | -18.4% | 28.5% | 17.0% | -5.2% | -13.5% | -28.3% | 10.3% | 1.6× | 5.5× | 6.72× | 1.26× | 2.5% | 4 | 1.97 | 2 | C | |
| $47.64 | 15.68× | 1.64× | 0.6× | 7.69× | 28.6% | 22.7% | 6.0% | 3.9% | 10.6% | 6.8% | 11.3% | 0.56× | 1.75× | 6.04× | 1.65× | 2.6% | 8 | 2.89 | 4 | A- | |
| $64.35 | 26.31× | 2.63× | 0.75× | 12.29× | 76.5% | 29.0% | 5.2% | 2.9% | 10.0% | 6.8% | 7.4% | 1.3× | 3.97× | 2.87× | 1.86× | 0.0% | 6 | 2.1 | 3 | B- | |
| $389.29 | 18.52× | 7.63× | 2.73× | 12.63× | -1.8% | 35.7% | 19.9% | 14.8% | 41.3% | 14.2% | 7.1% | 1.6× | 1.45× | 12.74× | 3.09× | 1.3% | 5 | 5.39 | 3 | B+ | |
| $50.26 | 20.8× | 2.61× | 1.39× | 11.9× | -15.5% | 44.6% | 13.9% | 6.7% | 12.5% | 8.4% | 5.9% | 1.07× | 3.19× | 5.39× | 1.84× | 1.9% | 8 | 2.51 | 3 | B- | |
| $222.05 | 26.58× | 9.83× | 2.35× | 14.45× | -40.2% | 34.0% | 13.0% | 8.9% | 37.4% | 16.0% | 4.3% | 1.48× | 1.37× | 12.19× | 3.03× | 1.3% | 5 | 5.08 | 3 | B | |
| Peer median | — | 20.8× | 2.63× | 1.39× | 12.29× | -1.8% | 34.0% | 13.0% | 6.7% | 12.5% | 8.4% | 7.1% | 1.3× | 1.75× | 6.04× | 1.86× | 1.3% | 6 | 2.89 | 3 | — |





