| 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) | |||
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $163.13 | 17.96× | 2× | 1.6× | 8.12× | -35.1% | 21.7% | 10.5% | 8.9% | 11.1% | 6.3% | 4.6% | 0.17× | 0.48× | 56.28× | 1.15× | 3.3% | 9 | 4.2 | 4 | A- | |
| $209.71 | 22.92× | 1.51× | 1.53× | 7.7× | -25.9% | 30.4% | 9.0% | 6.7% | 6.6% | 3.6% | 5.9% | 0.22× | 0.84× | 13.7× | 1.15× | 4.5% | 6 | 3.14 | 4 | A- | |
| $133.64 | 14.72× | 1.82× | 1.99× | 5.28× | 142.1% | 25.1% | 19.2% | 13.6% | 12.4% | 6.4% | 6.2% | 0.36× | 0.67× | 9.2× | 1.3× | 3.4% | 9 | 3.7 | 4 | A- | |
| $375.00 | 12.26× | 2.86× | 0.37× | 6.88× | -1.7% | 7.5% | 4.3% | 3.0% | 23.4% | 7.0% | 9.6% | 1.98× | 2.63× | 4.08× | 1.26× | 2.3% | 8 | 3.97 | 3 | B+ | |
| $345.50 | 21.5× | 2.12× | 0.41× | 8.53× | -16.6% | 4.4% | 3.5% | 1.9% | 9.9% | 7.1% | 10.0% | 0.49× | 1.04× | 7.76× | 1.65× | 2.8% | 8 | 6.3 | 4 | A- | |
| Peer median | — | 17.96× | 2× | 1.53× | 7.7× | -16.6% | 21.7% | 9.0% | 6.7% | 11.1% | 6.4% | 6.2% | 0.36× | 0.84× | 9.2× | 1.26× | 3.3% | 8 | 3.97 | 4 | — |




