| 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) | |||
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $88.45 | 11.2× | 1.25× | 0.79× | 4.6× | 111.4% | 28.4% | 10.9% | 7.2% | 11.4% | 5.6% | 7.5% | 0.53× | 0.91× | 7.79× | 0.97× | 5.9% | 7 | 2.26 | 4 | A | |
| $55.95 | 18.77× | 1.14× | 0.59× | 3.75× | 14.8% | 9.4% | 5.5% | 3.2% | 6.1% | 1.9% | 9.5% | 0.91× | 1.46× | 0.55× | 1.19× | 6.3% | 8 | 1.57 | 4 | A- | |
| $59.58 | 10.34× | 1.2× | 1.67× | 6.33× | 138.0% | 34.4% | 19.1% | 16.1% | 11.6% | 10.1% | 9.9% | 0.03× | -0.04× | 48.87× | 3.87× | 4.5% | 8 | 8.86 | 4 | A | |
| $45.06 | 5.04× | 0.37× | 0.83× | 5.58× | -226.6% | 35.4% | 30.1% | 20.1% | 8.8% | 6.3% | -33.9% | 1.06× | 3.96× | 2.47× | 0.95× | 9.0% | 5 | 1.05 | 4 | A- | |
| $25.32 | -65.64× | 1.2× | 4.72× | 7.63× | 184.0% | 33.1% | 28.2% | -7.2% | -1.8% | 6.8% | 13.0% | 0.08× | 0.47× | 15.55× | 0.37× | 9.9% | 6 | 3.58 | 4 | A- | |
| Peer median | — | 10.34× | 1.2× | 0.83× | 5.58× | 111.4% | 33.1% | 19.1% | 7.2% | 8.8% | 6.3% | 9.5% | 0.53× | 0.91× | 7.79× | 0.97× | 6.3% | 7 | 2.26 | 4 | — |




