| 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) | |||
| $244.35 | 41.21× | 5.7× | 4.83× | 20.15× | -50.9% | 41.7% | 21.7% | 11.7% | 13.9% | 11.3% | 1.5% | 0.73× | 1.61× | 6.3× | 2.4× | 0.4% | 7 | 4.78 | 3 | B+ | |
| $24.67 | 10.85× | 2.62× | 4.86× | 52.12× | -154.9% | 29.8% | 5.6% | 44.7% | 24.1% | 2.7% | 1.3% | 0.01× | -5.56× | 0× | 2.39× | 0.0% | 3 | 3.18 | 4 | A- | |
| $54.98 | 27.57× | 1.81× | 1.16× | 13.65× | 70.6% | 12.9% | 8.5% | 4.2% | 6.6% | 4.4% | 5.5% | 1.04× | 4.94× | 2.18× | 1.22× | 0.0% | 8 | 1.94 | 3 | B+ | |
| $40.44 | 21.57× | 4.27× | 2.96× | 15.34× | -21.9% | 49.2% | 19.8% | 13.8% | 19.8% | 13.7% | 6.2% | 0.4× | 0.06× | 14.36× | 2.73× | 0.1% | 7 | 5.17 | 4 | A | |
| $47.65 | 37.47× | 1.95× | 2.16× | 12.59× | -52.4% | 32.3% | 7.9% | 5.8% | 5.2% | 3.7% | 5.5% | 0.12× | 0.26× | 3.01× | 2.9× | 0.7% | 9 | 3.93 | 3 | B+ | |
| $165.95 | 28.72× | 5.71× | 1.78× | 17.55× | 162.0% | 29.9% | 11.7% | 6.2% | 19.9% | 13.2% | 6.1% | 1.04× | 2.6× | 5.83× | 1.17× | 0.0% | 6 | 3.64 | 4 | A- | |
| Peer median | — | 27.57× | 2.62× | 2.16× | 15.34× | -21.9% | 29.9% | 8.5% | 6.2% | 19.8% | 4.4% | 5.5% | 0.4× | 0.26× | 3.01× | 2.39× | 0.0% | 7 | 3.64 | 4 | — |





