| 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) | |||
| $236.85 | 28.33× | 9.75× | 2.65× | 18× | -50.0% | 27.9% | 11.9% | 9.4% | 34.7% | 17.1% | 3.7% | 0.84× | 0.18× | 82.3× | 1.58× | 0.9% | 9 | 7.69 | 3 | B | |
| $21.25 | 20.81× | 2.37× | 0.73× | 11.83× | -15.4% | 33.0% | 6.0% | 3.5% | 11.4% | 7.0% | 4.9% | 1.02× | 3.21× | 79.72× | 1.52× | 2.1% | 7 | 3.51 | 4 | A | |
| $254.04 | 31.11× | 10.5× | 1.64× | 18.19× | -110.7% | 43.9% | 7.3% | 5.3% | 33.8% | 7.7% | 0.9% | 3.32× | 3.66× | 11.89× | 1.23× | 0.0% | 6 | 3.04 | 3 | B- | |
| $21.99 | 12.83× | 2.75× | 0.68× | 8.14× | 160.1% | 40.8% | 7.3% | 5.3% | 21.5% | 8.1% | 7.9% | 1.48× | 1.81× | 48.48× | 1.75× | 2.4% | 7 | 2.72 | 4 | A | |
| $23.04 | 8.48× | 1.93× | 0.39× | 5.11× | 169.4% | 68.7% | 8.6% | 4.7% | 23.0% | 10.1% | 9.9% | 1.85× | 2.6× | 4.92× | 1.08× | 2.1% | 7 | 1.96 | 4 | A- | |
| $24.71 | 7.19× | 0.48× | 0.13× | 6.4× | 184.7% | 40.6% | 3.3% | 1.8% | 6.7% | 3.7% | 56.4% | 1.64× | 4.92× | 1.77× | 1.46× | 2.9% | 6 | 1.73 | 3 | B+ | |
| Peer median | — | 12.83× | 2.37× | 0.68× | 8.14× | 160.1% | 40.8% | 7.3% | 4.7% | 21.5% | 7.7% | 7.9% | 1.64× | 3.21× | 11.89× | 1.46× | 2.1% | 7 | 2.72 | 4 | — |





