| 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) | |||
| $73.03 | 8.92× | 1.78× | 1.56× | 5.85× | 9.0% | 51.0% | 24.2% | 18.6% | 21.2% | 9.4% | 33.0% | 0.91× | 0.04× | 1.12× | 0.21× | 1.7% | 5 | 0.87 | 4 | A | |
| $69.25 | 14.16× | 4.98× | 6.92× | 27.78× | -222.9% | 69.1% | 22.1% | 48.9% | 35.2% | 15.6% | 3.6% | 1.79× | 5.91× | 1.92× | 12.73× | 0.0% | 5 | 1.84 | 3 | B | |
| $84.60 | 9.06× | 1.66× | 1.44× | 40.88× | 102.5% | 56.3% | 22.7% | 17.3% | 20.1% | 1.7% | 62.5% | 10.75× | 34.91× | 0.53× | 1.76× | 1.2% | 7 | 0.68 | 3 | B+ | |
| $324.61 | 24.01× | 7.68× | 3.2× | 17.16× | -37.3% | 83.2% | 17.1% | 13.5% | 32.4% | 8.3% | 6.2% | 1.73× | 0.65× | 1.68× | 0.28× | 0.9% | 8 | 2.18 | 3 | B+ | |
| $99.27 | 6.65× | 1× | 0.71× | 5.93× | -15.7% | 63.3% | 13.1% | 11.0% | 15.6% | 6.5% | 62.9% | 1.32× | 1.14× | 0.72× | 0.27× | 1.3% | 8 | -0.04 | 4 | A- | |
| $531.45 | 11.59× | 3.22× | 2.12× | 10.21× | 18.4% | 98.7% | 47.6% | 18.3% | 27.8% | 8.6% | 21.4% | 4.17× | 5.55× | 2.38× | 0.26× | 0.0% | 6 | 2.22 | 3 | B+ | |
| Peer median | — | 11.59× | 3.22× | 2.12× | 17.16× | -15.7% | 69.1% | 22.1% | 17.3% | 27.8% | 8.3% | 21.4% | 1.79× | 5.55× | 1.68× | 0.28× | 0.9% | 7 | 1.84 | 3 | — |





