| 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) | |||
| $140.80 | 12.46× | 1.78× | 0.77× | 7.71× | 18.2% | 17.5% | 9.1% | 6.2% | 14.3% | 9.8% | 7.7% | 0.34× | 0.9× | 8.04× | 1.94× | 1.6% | 7 | 3.19 | 4 | A- | |
| $114.82 | 10.69× | 1.82× | 0.77× | 9.62× | -27.2% | 24.8% | 6.9% | 7.2% | 17.0% | 8.4% | 9.5% | 0.63× | 1.83× | 10.52× | 1.39× | 1.1% | 7 | 2.44 | 3 | B | |
| $139.00 | 19.43× | 1.76× | 1.26× | 9.74× | 23.1% | 24.8% | 9.5% | 6.5% | 9.0% | 8.0% | 7.3% | 0.19× | -0.45× | 10.19× | 4.57× | 0.7% | 4 | 4.79 | 4 | A | |
| $591.04 | 30.31× | 12.54× | 3.95× | 20.24× | -71.2% | 32.3% | 16.6% | 13.1% | 41.6% | 11.4% | 2.8% | 2.03× | 2.25× | 10.88× | 1.44× | 1.0% | 8 | 4.4 | 3 | B | |
| $9.77 | -41.14× | 1.61× | 0.67× | 9.34× | -82.6% | 18.9% | 7.3% | -1.6% | -3.8% | 4.0% | -8.2% | 2.99× | 6.06× | 0.9× | 1.33× | 0.0% | 7 | 1.11 | 2 | C | |
| $117.39 | 26.75× | 4.78× | 3.03× | 16.41× | 4.5% | 28.9% | 15.6% | 11.3% | 17.8% | 12.2% | 3.4% | 0.43× | 1.22× | 24.18× | 3.02× | 0.5% | 5 | 7.45 | 4 | A- | |
| Peer median | — | 19.43× | 1.82× | 1.26× | 9.74× | -27.2% | 24.8% | 9.5% | 7.2% | 17.0% | 8.4% | 3.4% | 0.63× | 1.83× | 10.52× | 1.44× | 0.7% | 7 | 4.4 | 3 | — |





