| 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) | |||
| $104.34 | 11.59× | 1.28× | 0.91× | 8.4× | 71.3% | 36.4% | 10.1% | 7.9% | 11.1% | 10.4% | 16.8% | 0.07× | -0.09× | 82.8× | 0.84× | 4.7% | 8 | 2.06 | 3 | B+ | |
| $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+ | |
| $185.97 | 10.77× | 1.62× | 2.04× | 7.88× | 75.4% | 47.4% | 23.6% | 18.9% | 15.0% | 10.7% | 12.0% | 0.06× | -0.17× | 56.23× | 1.29× | 2.0% | 7 | 2.37 | 4 | A | |
| $18.73 | 9× | 0.96× | 0.63× | 6.1× | 522.5% | 26.7% | 10.0% | 8.1% | 12.4% | 11.6% | 11.4% | 0.05× | 0.08× | 72.26× | 0.74× | 4.2% | 5 | 1.43 | 4 | A+ | |
| $32.81 | 17.55× | 0.94× | 0.52× | 12.41× | -116.7% | 29.7% | 3.3% | 3.0% | 5.3% | 1.1% | 22.0% | 0.37× | 3.21× | 4.17× | 0× | 3.2% | 4 | 0.54 | 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 | — | 9.63× | 1.62× | 0.82× | 6.1× | 12.2% | 33.2% | 11.1% | 9.0% | 15.0% | 11.6% | 18.2% | 0.24× | 0.08× | 32.97× | 0.42× | 2.1% | 6 | 1.68 | 4 | — |





