| 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) | |||
| $104.51 | 20.16× | 4.01× | 1.69× | 13.26× | 5.2% | 41.4% | 11.7% | 8.4% | 20.0% | 10.5% | 5.1% | 0.87× | 2.14× | 8.28× | 1.68× | 2.0% | 6 | 3.89 | 4 | A- | |
| $37.47 | 18.46× | 2.97× | 1.36× | 9.39× | 48.6% | 32.6% | 14.9% | 7.4% | 16.1% | 8.4% | 6.5% | 1.45× | 2.64× | 3.96× | 2.06× | 0.0% | 7 | 2.39 | 3 | B | |
| $389.29 | 18.52× | 7.63× | 2.73× | 12.63× | -1.8% | 35.7% | 19.9% | 14.8% | 41.3% | 14.2% | 7.1% | 1.6× | 1.45× | 12.74× | 3.09× | 1.3% | 5 | 5.39 | 3 | B+ | |
| $50.67 | 20.96× | 1.59× | 0.92× | 9.66× | 40.5% | 31.7% | 11.5% | 4.4% | 7.6% | 6.2% | 3.8% | 1.01× | 3.62× | 2.99× | 1.7× | 1.6% | 7 | 2.1 | 3 | B+ | |
| $124.14 | -17.88× | 2.42× | 0.92× | 14.35× | -18.4% | 28.5% | 17.0% | -5.2% | -13.5% | -28.3% | 10.3% | 1.6× | 5.5× | 6.72× | 1.26× | 2.5% | 4 | 1.97 | 2 | C | |
| $124.57 | 14.72× | 2.92× | 1.46× | 10.28× | 2.4% | 38.0% | 13.7% | 9.9% | 19.8% | 9.3% | 5.0% | 0.99× | 2.04× | 9× | 1.62× | 2.7% | 7 | 3.9 | 4 | A- | |
| Peer median | — | 18.46× | 2.92× | 1.36× | 10.28× | 2.4% | 32.6% | 14.9% | 7.4% | 16.1% | 8.4% | 6.5% | 1.45× | 2.64× | 6.72× | 1.7× | 1.6% | 7 | 2.39 | 3 | — |





