| 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) | |||
| $420.65 | 28.89× | 16.81× | 13.22× | 20.36× | -29.0% | 80.4% | 61.2% | 51.2% | 65.1% | 35.9% | 3.6% | 0.61× | 0.3× | 37.08× | 0.97× | 0.8% | 8 | 9.65 | 3 | B+ | |
| $324.61 | 24.01× | 7.68× | 3.2× | 17.16× | -37.3% | 83.2% | 17.1% | 13.5% | 32.4% | 8.3% | 6.2% | 1.73× | 0.65× | 1.68× | 0.28× | 0.9% | 8 | 2.18 | 3 | B+ | |
| $70.87 | 9.67× | 2.29× | 0.71× | 5.15× | 461.7% | 41.3% | 12.5% | 7.3% | 23.7% | 10.1% | 13.7% | 1.67× | 0.69× | 6.27× | 1.11× | 0.0% | 5 | 1.55 | 4 | A | |
| $63.14 | 10.59× | 1.43× | 1.74× | 7.28× | 503.6% | 59.4% | 26.9% | 16.4% | 13.5% | 8.0% | 11.7% | 1.13× | 3.16× | 3.72× | 1.03× | 0.0% | 6 | 1.23 | 4 | A- | |
| $98.16 | 13.25× | 0.81× | 2.41× | 9.31× | 19.5% | 72.6% | 19.1% | 18.2% | 6.1% | 2.5% | 11.0% | 0.96× | 3.93× | 2.27× | 1.69× | 1.3% | 2 | 0.67 | 2 | C+ | |
| $654.39 | 34.49× | 66.19× | 15.62× | 25.34× | -20.9% | 100.0% | 57.6% | 45.6% | 193.5% | 47.4% | 3.2% | 2.46× | 0.41× | 26.17× | 1.03× | 0.5% | 5 | 10.92 | 3 | B | |
| Peer median | — | 13.25× | 2.29× | 2.41× | 9.31× | 19.5% | 72.6% | 19.1% | 16.4% | 23.7% | 8.3% | 11.0% | 1.67× | 0.69× | 3.72× | 1.03× | 0.5% | 5 | 1.55 | 3 | — |





