| 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) | |||
| $229.77 | 13.09× | 11.59× | 9.48× | 11.19× | 0.8% | 85.7% | 49.9% | 72.5% | 88.6% | 8.5% | 5.3% | 5.6× | 3.58× | 3.26× | 0.16× | 5.4% | 5 | 1.74 | 3 | B+ | |
| $252.88 | 39.63× | 10.25× | 5.25× | 16.39× | 31.5% | 16.1% | 30.6% | 13.2% | 25.9% | 6.1% | 6.6% | 8.64× | 6.91× | 1.26× | 8.33× | 8.3% | 3 | — | 3 | B- | |
| $24.95 | -23.97× | 1.93× | 4.67× | 24.29× | -88.3% | 38.2% | 16.5% | -19.4% | -8.1% | 2.0% | 6.8% | 2.12× | 12.66× | 0.78× | 0.09× | 4.0% | 5 | 0.21 | 1 | C- | |
| $38.93 | 33.04× | 5.34× | 6.48× | 16.18× | 27.0% | 69.7% | 30.2% | 19.7% | 16.2% | 7.0% | 7.8% | 2.39× | 4.97× | 2.66× | 0.3× | 3.5% | 5 | 1.39 | 3 | B | |
| Peer median | — | 33.04× | 5.34× | 5.25× | 16.39× | 27.0% | 38.2% | 30.2% | 13.2% | 16.2% | 6.1% | 6.8% | 2.39× | 6.91× | 1.26× | 0.3× | 4.0% | 5 | 0.8 | 3 | — |



