| 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) | |||
| $466.09 | 31.11× | 2.4× | 6.04× | 17.95× | 102.8% | 69.2% | 28.3% | 19.4% | 7.7% | 5.6% | 5.2% | 0.47× | 2.85× | 6.88× | 0.52× | 0.7% | 8 | 3.09 | 4 | A | |
| $237.88 | 31.98× | 4.45× | 6.39× | 21.37× | -33.0% | 36.4% | 26.2% | 20.0% | 13.9% | 11.0% | 3.5% | 0.22× | 0.82× | 23.82× | 1.06× | 0.6% | 8 | 8.22 | 3 | B+ | |
| $66.59 | 31.55× | 2.71× | 3.4× | 15.47× | -20.4% | 61.0% | 17.7% | 11.3% | 9.0% | 7.4% | 5.6% | 0.5× | 2.16× | 7.54× | 0.71× | 0.5% | 8 | 3.53 | 3 | B+ | |
| $233.57 | 27.76× | 3.33× | 3.88× | 16.23× | -18.4% | 44.5% | 20.8% | 14.0% | 12.0% | 8.6% | 4.6% | 0.46× | 1.4× | 11.18× | 2.86× | 1.6% | 8 | 5.7 | 3 | B+ | |
| $1,724.00 | 33.06× | -1,215.71× | 7.14× | 24.95× | -61.5% | 59.4% | 27.8% | 21.6% | -3677.4% | 35.5% | 3.0% | -99.14× | 1.83× | 16.32× | 1.14× | 0.0% | 7 | 11.4 | 3 | B | |
| $321.57 | 27.1× | 4.31× | 4.7× | 17.87× | -40.1% | 55.2% | 25.9% | 17.4% | 15.9% | 10.7% | 5.0% | 0.71× | 2.41× | 7.16× | 1.64× | 1.4% | 9 | 6.3 | 3 | B+ | |
| Peer median | — | 31.55× | 3.33× | 4.7× | 17.87× | -33.0% | 55.2% | 25.9% | 17.4% | 12.0% | 10.7% | 4.6% | 0.46× | 1.83× | 11.18× | 1.14× | 0.6% | 8 | 6.3 | 3 | — |





