| 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) | |||
| $81.96 | 18.57× | 1.77× | 0.87× | 8.47× | -12.3% | 16.8% | 5.8% | 4.7% | 9.6% | 7.8% | 5.0% | 0.07× | -1.23× | 33.62× | 4.59× | 1.5% | 6 | 4.85 | 4 | A- | |
| $71.74 | 20.79× | 1.31× | 0.42× | 7.84× | 78.4% | 14.0% | 2.8% | 2.1% | 6.4% | 4.8% | 0.5% | 0.25× | 0.13× | 18.34× | 3.36× | 1.3% | 7 | 4.26 | 4 | A- | |
| $105.46 | 67.39× | 46.69× | 1.37× | 17.27× | -70.5% | 42.0% | 8.2% | 2.0% | 69.1% | 4.7% | 8.8% | 21.52× | 5.21× | 2.15× | 2.66× | 1.1% | 7 | 4.34 | 3 | B+ | |
| $8.44 | 45.45× | 1.46× | 1.16× | 10.21× | 63.5% | 39.6% | 7.6% | 2.6% | 3.3% | 3.9% | 2.0% | 0.67× | 3.15× | 2.08× | 2.51× | 0.0% | 7 | 1.52 | 3 | B | |
| $77.55 | 38.64× | 3.27× | 2.09× | 16.28× | -56.4% | 21.8% | 9.6% | 5.4% | 8.4% | 8.2% | 1.6% | 0.23× | 0.31× | 18.5× | 2.78× | 1.4% | 5 | 5.82 | 3 | B | |
| $80.55 | 26.06× | 2.97× | 0.89× | 12.18× | -4.2% | 23.1% | 7.0% | 3.4% | 11.4% | 7.5% | 6.9% | 1.39× | 3.83× | 3.7× | 2.51× | 1.6% | 7 | 2.48 | 3 | B | |
| Peer median | — | 38.64× | 2.97× | 1.16× | 12.18× | -4.2% | 23.1% | 7.6% | 2.6% | 8.4% | 4.8% | 2.0% | 0.67× | 3.15× | 3.7× | 2.66× | 1.3% | 7 | 4.26 | 3 | — |





