| 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) | |||
| $177.03 | 27.06× | 10.77× | 8.85× | 15.2× | -56.8% | 56.7% | 52.2% | 32.3% | 39.3% | 23.1% | 2.9% | 0.67× | 0.39× | 18.95× | 3.89× | 2.1% | 6 | 10.09 | 3 | B+ | |
| $62.72 | 33.2× | 3.88× | 2.85× | 9.3× | -99.5% | 27.0% | 24.4% | 8.6% | 11.7% | 7.8% | 1.5% | 0.61× | 0.93× | 17.05× | 2.29× | 1.2% | 7 | 3.04 | 3 | B | |
| Peer median | — | 33.2× | 3.88× | 2.85× | 9.3× | -99.5% | 27.0% | 24.4% | 8.6% | 11.7% | 7.8% | 1.5% | 0.61× | 0.93× | 17.05× | 2.29× | 1.2% | 7 | 3.04 | 3 | — |

