| 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) | |||
| $67.93 | 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 | |
| $46.34 | 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 | |
| $252.48 | 5.38× | 1.78× | 0.82× | 4.36× | 12.2% | 33.2% | 19.8% | 15.5% | 33.6% | 20.8% | 18.2% | 0.24× | 0.49× | 32.97× | 0.37× | 2.1% | 6 | 1.68 | 4 | A+ | |
| $30.38 | 11.53× | 1.27× | 3.98× | 9.11× | -31.8% | 77.3% | 43.8% | 34.6% | 11.1% | 8.8% | 6.9% | 0.22× | 0.43× | 1.47× | 0.13× | 2.9% | 7 | -0.22 | 4 | A- | |
| $15.54 | -24.8× | 0.83× | 0.64× | 1,654.11× | 196.7% | 95.2% | 81.7% | -2.6% | -3.3% | 72.1% | 22.1% | 2.11× | 989.67× | 0.98× | 0.41× | 3.2% | 7 | 0.23 | 2 | C | |
| $82.60 | 9.63× | 2.16× | 0.87× | 5.84× | -11.9% | 33.9% | 11.1% | 9.0% | 22.4% | 17.0% | 19.7% | 0.24× | -0.95× | 23.19× | 0.42× | 1.4% | 6 | 2.07 | 4 | A | |
| Peer median | — | 8.73× | 1.27× | 0.87× | 6.65× | 12.2% | 77.3% | 43.8% | 15.5% | 12.6% | 17.0% | 18.2% | 0.24× | 0.43× | 17.19× | 0.41× | 2.1% | 7 | 1.68 | 4 | — |





