| 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) | |||
| $227.27 | 11.81× | 4.4× | 1.52× | 9.47× | 62.4% | 29.5% | 16.2% | 12.9% | 37.3% | 20.7% | 12.9% | 0.23× | 0.46× | 51.16× | 0.59× | 2.2% | 7 | 2.7 | 3 | B+ | |
| $157.26 | 13.56× | 2.37× | 1.41× | 9.29× | 134.8% | 17.6% | 13.2% | 10.4% | 17.5% | 9.7% | 12.2% | 0.38× | 0.08× | 13.41× | 0.5× | 5.3% | 7 | 0.73 | 4 | A- | |
| $252.85 | 5.38× | 1.78× | 0.82× | 4.36× | 19.7% | 33.2% | 19.8% | 15.5% | 33.6% | 20.8% | 18.2% | 0.24× | 0.49× | 32.97× | 0.37× | 2.1% | 7 | 2.38 | 4 | A | |
| $186.26 | 10.77× | 1.62× | 2.04× | 7.88× | 79.8% | 47.4% | 23.6% | 18.9% | 15.0% | 10.7% | 12.0% | 0.06× | -0.17× | 56.23× | 1.29× | 2.0% | 7 | 2.38 | 4 | A | |
| $47.28 | 10.14× | 1.11× | 0.88× | 8.49× | 193.5% | 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+ | |
| $134.74 | 10.2× | 2.05× | 1.38× | 8.06× | 81.9% | 46.1% | 16.8% | 13.6% | 20.2% | 28.2% | 14.8% | 0.23× | 0.79× | 23.92× | 17.65× | 1.6% | 6 | 1.37 | 5 | A+ | |
| Peer median | — | 10.2× | 1.78× | 1.38× | 8.06× | 81.9% | 33.2% | 16.8% | 13.6% | 17.5% | 10.7% | 14.8% | 0.24× | 0.49× | 23.92× | 0.5× | 2.1% | 7 | 1.37 | 4 | — |





