| 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) | |||
| $180.92 | 33.25× | 1.36× | 1.57× | 11.52× | 44.0% | 37.4% | 11.5% | 4.7% | 4.1% | 4.3% | 9.6% | 0.74× | 3.77× | 1.96× | 2.15× | 1.0% | 8 | 1.93 | 3 | B- | |
| $86.61 | 40.72× | 2.97× | 1.62× | 12.91× | -64.9% | 30.5% | 8.7% | 4.0% | 7.3% | 7.2% | 5.5% | 0.67× | 1.98× | 1.73× | 3.66× | 0.2% | 7 | 5.23 | 2 | B- | |
| $211.29 | 24.5× | 3.62× | 3.31× | 15.51× | -33.9% | 39.8% | 17.0% | 13.5% | 14.8% | 9.4% | 4.2% | 0.51× | 1.13× | 12.51× | 1.79× | 1.1% | 8 | 5.48 | 4 | A- | |
| $25.41 | 22.36× | 1.68× | 1.62× | 10.37× | -11.0% | 40.5% | 15.3% | 7.3% | 7.5% | 6.6% | 7.2% | 0.75× | 2.42× | 3.55× | 3.37× | 0.0% | 7 | 2.4 | 4 | A- | |
| $235.54 | 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+ | |
| $86.95 | 54.26× | 3.13× | 4.12× | 22.41× | -42.8% | 38.5% | 18.5% | 7.6% | 5.8% | 6.3% | 3.9% | 0.48× | 2.3× | 5.58× | 2.06× | 0.1% | 8 | 3.52 | 4 | A- | |
| Peer median | — | 27.76× | 3.13× | 3.31× | 15.51× | -33.9% | 39.8% | 17.0% | 7.6% | 7.5% | 7.2% | 4.6% | 0.51× | 1.98× | 5.58× | 2.86× | 0.2% | 8 | 5.23 | 4 | — |





