| 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) | |||
| $150.38 | 39.23× | 4.28× | 4.22× | 20.02× | 29.5% | 40.5% | 15.5% | 10.8% | 10.9% | 8.7% | 2.5% | 0.22× | 0.28× | 7.32× | 2.48× | 0.0% | 4 | 3.15 | 4 | A- | |
| $64.31 | 17.33× | 5.04× | 2.44× | 11.51× | 28.4% | 38.8% | 19.0% | 14.3% | 29.4% | 23.9% | 5.8% | 0.1× | 0.02× | 53.93× | 1.5× | 2.1% | 7 | 6.23 | 4 | A | |
| $53.89 | 30.37× | 3.21× | 2.04× | 15.71× | -22.8% | 25.9% | 8.8% | 6.8% | 10.8% | 5.4% | 3.8% | 0.92× | 3.15× | 5.53× | 1.2× | 1.7% | 6 | 2.13 | 1 | C- | |
| $188.07 | 49.95× | 3.03× | 1.9× | 19.31× | -68.4% | 38.3% | 6.9% | 3.8% | 6.1% | 5.3% | 3.4% | 0.51× | 2.13× | 4.09× | 2.03× | 0.0% | 6 | 4.28 | 3 | B+ | |
| $360.54 | 27.14× | 4.56× | 3.79× | 17.61× | -50.4% | 49.5% | 19.3% | 14.0% | 16.8% | 15.2% | 3.9% | 0.1× | -0.4× | 43.69× | 2.51× | 0.7% | 7 | 11.72 | 4 | A- | |
| Peer median | — | 28.75× | 3.89× | 2.24× | 16.66× | -36.6% | 38.6% | 13.9% | 10.4% | 13.8% | 10.3% | 3.8% | 0.3× | 1.08× | 24.61× | 1.76× | 1.2% | 7 | 5.25 | 4 | — |




