| 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) | |||
| $416.27 | 62.02× | 5.28× | 8.39× | 35.33× | -14.8% | 44.0% | 15.3% | 13.5% | 8.5% | 6.4% | 3.3% | 0.17× | -0.69× | 71.61× | 1.05× | 0.0% | 8 | 4.75 | 3 | B+ | |
| $44.93 | 43.38× | 10.1× | 8× | 30.7× | -16.5% | 81.5% | 24.1% | 18.5% | 23.4% | 11.0% | 4.3% | 1.08× | 2.71× | 23.67× | 0.56× | 0.7% | 9 | 3.73 | 3 | B | |
| $195.46 | 33.17× | 6.37× | 8.89× | 22.56× | -30.1% | 83.8% | 35.9% | 26.8% | 19.2% | 14.4% | 3.5% | 0.36× | 1.05× | 12.76× | 1.12× | 0.0% | 6 | 6.04 | 4 | A | |
| $466.09 | 31.11× | 2.4× | 6.04× | 17.95× | 102.8% | 69.2% | 28.3% | 19.4% | 7.7% | 5.6% | 5.2% | 0.47× | 2.85× | 6.88× | 0.52× | 0.7% | 8 | 3.09 | 4 | A | |
| Peer median | — | 33.17× | 6.37× | 8× | 22.56× | -16.5% | 81.5% | 28.3% | 19.4% | 19.2% | 11.0% | 4.3% | 0.47× | 2.71× | 12.76× | 0.56× | 0.7% | 8 | 3.73 | 4 | — |



