| 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) | |||
| $119.02 | 41.78× | 16.8× | 10.6× | 25.06× | -118.8% | 65.2% | 30.8% | 25.4% | 40.2% | 8.0% | -3.3% | 3.67× | 3.73× | 4.52× | 1.12× | 0.8% | 5 | 1.51 | 3 | B | |
| $214.87 | 27.04× | 3.41× | 4.86× | 16.08× | -5.9% | 77.7% | 21.5% | 18.0% | 12.6% | 8.8% | 7.1% | 0.29× | 0.75× | 27.52× | 0.76× | 0.8% | 6 | 2.68 | 4 | A- | |
| $247.95 | 26.07× | 8.46× | 4.09× | 19.07× | 21.3% | 58.2% | 18.5% | 15.7% | 32.4% | 10.4% | 4.4% | 2.06× | 3.1× | 6.46× | 0.93× | 2.3% | 5 | 3.32 | 3 | B+ | |
| $541.59 | 20.72× | 6.26× | 8.35× | 13.87× | -44.5% | 67.9% | 46.8% | 40.3% | 30.2% | 20.6% | 2.4% | 0.29× | 0.52× | 50.88× | 1.23× | 1.0% | 6 | 9.32 | 4 | A- | |
| $103.35 | 90.64× | 12.25× | 11.96× | 52.53× | -2.8% | 77.5% | 13.7% | 13.2% | 13.5% | 9.0% | 2.9% | 0.19× | -0.44× | 79.3× | 1× | 0.0% | 5 | 4.36 | 3 | B- | |
| Peer median | — | 26.56× | 7.36× | 6.6× | 17.58× | -4.3% | 72.7% | 20.0% | 16.8% | 21.9% | 9.7% | 3.6% | 0.29× | 0.63× | 39.2× | 0.97× | 0.9% | 6 | 3.84 | 4 | — |




