| 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) | |||
| $126.43 | 28.23× | 3.52× | 11.17× | 14.8× | 7.0% | 67.3% | 41.2% | 39.6% | 12.5% | 9.3% | 4.9% | 0.04× | -1.27× | 435.41× | 4.94× | 0.4% | 9 | 16.04 | 4 | A- | |
| $10.91 | 27.06× | 4.37× | 1.41× | 11.7× | -88.7% | 89.5% | 10.5% | 5.2% | 15.9% | 4.9% | 6.3% | 1.85× | 2.08× | 2.52× | 89.14× | 0.9% | 8 | 2.11 | 3 | B+ | |
| $304.27 | 24.43× | 3.42× | 15.06× | 16.83× | 34.0% | 86.1% | 64.9% | 62.0% | 14.1% | 8.4% | 4.3% | 0.12× | -0.17× | 32.61× | 1.03× | 4.0% | 6 | 0.6 | 3 | B+ | |
| $173.91 | 27.92× | 3.2× | 7.32× | 16.85× | -11.8% | 61.9% | 38.7% | 26.1% | 11.4% | 7.0% | 4.6% | 0.7× | 2.93× | 6.27× | 1.02× | 1.2% | 7 | 0.77 | 3 | B | |
| $165.54 | 27.21× | 5.82× | 7.86× | 14.22× | -7.8% | 69.9% | 41.2% | 29.0% | 21.5% | 16.3% | 5.6% | 0.25× | -0.52× | 235.35× | 1.84× | 1.7% | 5 | 5.88 | 4 | A- | |
| $108.83 | 31.03× | 4.53× | 6.75× | 20.65× | -49.7% | 47.9% | 28.4% | 21.8% | 14.6% | 8.3% | 3.6% | 0.81× | 2.92× | 26.49× | 1.01× | 1.1% | 9 | 3.56 | 3 | B | |
| Peer median | — | 27.21× | 4.37× | 7.32× | 16.83× | -11.8% | 69.9% | 38.7% | 26.1% | 14.6% | 8.3% | 4.6% | 0.7× | 2.08× | 26.49× | 1.03× | 1.2% | 7 | 2.11 | 3 | — |





