| 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) | |||
| $82.65 | 36.65× | 3.76× | 3.64× | 14.43× | -36.7% | 59.1% | 18.7% | 10.0% | 10.3% | 6.2% | 4.0% | 1.16× | 2.96× | 3.64× | 1.75× | 0.5% | 8 | 2.51 | 3 | B | |
| $189.49 | 40.48× | 5.81× | 4.4× | 16.93× | -43.2% | 56.4% | 18.0% | 10.9% | 14.3% | 7.7% | 4.2% | 1.11× | 2.63× | 5.16× | 0.6× | 0.9% | 7 | 3.46 | 3 | B+ | |
| $718.45 | 55.63× | -20.78× | 18.22× | 41.23× | -31.9% | 82.2% | 46.5% | 32.7% | -37.3% | 53.0% | 2.1% | -1.76× | 3.09× | 6.92× | 0.83× | 0.0% | 8 | 8.37 | 2 | B- | |
| $506.00 | 37.21× | 22.57× | 11.85× | 24.51× | -66.1% | 68.2% | 44.8% | 31.9% | 60.7% | 21.0% | 2.8% | 1.81× | 1.26× | 18.28× | 1.74× | 0.8% | 8 | 7.81 | 3 | B- | |
| $469.41 | 35.62× | 5.1× | 10.39× | 22.32× | -46.4% | 70.2% | 42.2% | 29.2% | 14.3% | 9.2% | 3.4% | 0.45× | 1.62× | 22.57× | 0.82× | 0.7% | 8 | 4.88 | 3 | B | |
| $202.85 | 34.36× | 100.66× | 10.12× | 22.87× | 22.3% | 69.9% | 43.7% | 29.6% | 293.9% | 19.2% | 3.8% | 16.3× | 1.93× | 7.86× | 1.2× | 0.8% | 6 | 6.99 | 3 | B- | |
| Peer median | — | 37.21× | 5.81× | 10.39× | 22.87× | -43.2% | 69.9% | 43.7% | 29.6% | 14.3% | 19.2% | 3.4% | 1.11× | 1.93× | 7.86× | 0.83× | 0.8% | 8 | 6.99 | 3 | — |





