| 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) | |||
| $147.02 | 25.02× | 2.67× | 0.77× | 12.35× | -82.1% | 8.8% | 4.4% | 3.0% | 10.4% | 9.0% | 7.5% | 0.17× | -1.23× | 82.53× | 1.72× | 0.0% | 5 | 2.37 | 3 | B | |
| $63.18 | 61.97× | 1.39× | 0.58× | 11.76× | -63.6% | 10.0% | 4.0% | 0.9% | 2.3% | 3.0% | 5.6% | 0.28× | -0.1× | 5.22× | 2.28× | 1.6% | 7 | 3.42 | 3 | B+ | |
| $79.18 | 28.09× | 4.76× | 0.88× | 13.75× | -65.0% | 9.2% | 5.4% | 3.2% | 17.1% | 11.5% | 4.3% | 0.84× | 1× | 7× | 1.36× | 0.0% | 7 | 2.43 | 2 | B- | |
| $251.01 | 30.96× | 20.02× | 0.9× | 16.55× | -60.7% | 9.2% | 4.7% | 2.9% | 64.6% | 19.8% | 4.3% | 2.49× | 1.09× | 0× | 0.99× | 0.1% | 5 | 2.52 | 3 | B- | |
| $201.35 | 36.03× | 4.64× | 1.47× | 21.42× | -88.3% | 10.1% | 5.3% | 4.1% | 12.9% | 11.4% | -0.4% | 0.18× | 0.01× | 17.19× | 1.43× | 0.0% | 7 | 3.98 | 3 | B | |
| Peer median | — | 33.5× | 4.7× | 0.89× | 15.15× | -64.3% | 9.6% | 5.0% | 3.0% | 15.0% | 11.5% | 4.3% | 0.56× | 0.51× | 6.11× | 1.39× | 0.1% | 7 | 2.97 | 3 | — |




