| 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) | |||
| $39.35 | 11.89× | 1.88× | 1.22× | 10.07× | 115.8% | 50.3% | 13.0% | 10.3% | 15.8% | 3.7% | 10.5% | 0.27× | 1.07× | 16.88× | 3.4× | 7.0% | 5 | 0.92 | 4 | A+ | |
| $155.95 | 13.56× | 2.37× | 1.41× | 9.29× | 128.9% | 17.6% | 13.2% | 10.4% | 17.5% | 9.7% | 12.2% | 0.38× | 0.08× | 13.41× | 0.5× | 5.3% | 6 | 0.35 | 4 | A | |
| $185.42 | 10.77× | 1.62× | 2.04× | 7.88× | 75.4% | 47.4% | 23.6% | 18.9% | 15.0% | 10.7% | 12.0% | 0.06× | -0.17× | 56.23× | 1.29× | 2.0% | 7 | 2.37 | 4 | A | |
| $46.93 | 10.14× | 1.11× | 0.88× | 8.49× | 185.0% | 30.7% | 11.0% | 8.7% | 11.0% | 4.1% | 18.6% | 0.26× | 1.4× | 12× | 0.38× | 8.1% | 7 | 0.59 | 3 | B+ | |
| $67.28 | 14.61× | 3.32× | 3.13× | 11.21× | 116.4% | 29.8% | 27.5% | 21.4% | 22.7% | 20.0% | 10.3% | 0.06× | 0.09× | 96.73× | 0.67× | 4.1% | 7 | 2.11 | 4 | A | |
| $59.38 | 12.14× | 2.05× | 1.46× | 8.86× | -309.4% | 44.0% | 15.3% | 12.0% | 16.8% | 15.1% | 19.5% | 0.12× | -0.21× | 27.33× | 0.95× | 0.0% | 5 | 1.34 | 4 | A- | |
| Peer median | — | 12.14× | 2.05× | 1.46× | 8.86× | 116.4% | 30.7% | 15.3% | 12.0% | 16.8% | 10.7% | 12.2% | 0.12× | 0.08× | 27.33× | 0.67× | 4.1% | 7 | 1.34 | 4 | — |





