| 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) | |||
| $36.37 | 8.61× | 1.04× | 3.98× | 6.94× | 114.0% | 92.3% | 61.2% | 46.7% | 12.2% | 9.4% | 2.3% | 0.24× | 1.26× | 11.64× | 4.28× | 2.9% | 7 | 1.2 | 4 | A- | |
| $46.39 | 8.73× | 1.1× | 4.78× | 6.65× | 78.5% | 91.1% | 69.8% | 54.8% | 12.6% | 9.9% | 12.3% | 0.14× | 0.18× | 17.19× | 6.86× | 2.1% | 7 | 5.04 | 4 | A | |
| $94.62 | 11.25× | 1.74× | 2.52× | 7.54× | -26.0% | 63.0% | 29.5% | 22.4% | 15.5% | 9.7% | 5.3% | 0.34× | -0.05× | 0.91× | 0.07× | 0.0% | 8 | -0.46 | 3 | B+ | |
| $28.49 | 9.22× | 1.28× | 5.43× | 7.08× | 117.9% | 94.9% | 76.5% | 60.8% | 14.3% | 11.1% | 12.9% | 0.13× | 0.29× | 26.91× | 0× | 2.0% | 6 | 4.73 | 5 | A+ | |
| $38.19 | 8.14× | 1.22× | 4.49× | 6.56× | 215.7% | 91.8% | 70.8% | 55.1% | 15.0% | 11.7% | 13.0% | 0.16× | 0.69× | 17.55× | 1.9× | 0.0% | 6 | 2.85 | 5 | A+ | |
| $134.13 | 11.48× | 1.31× | 2.13× | 10.46× | 202.2% | 87.0% | 50.6% | 18.9% | 11.6% | 6.2% | 8.2% | 2.11× | 6.12× | 2.3× | 382.15× | 0.9% | 8 | 0.79 | 3 | B | |
| Peer median | — | 9.22× | 1.28× | 4.49× | 7.08× | 117.9% | 91.1% | 69.8% | 54.8% | 14.3% | 9.9% | 12.3% | 0.16× | 0.29× | 17.19× | 1.9× | 0.9% | 7 | 2.85 | 4 | — |





