| 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) | |||
| $126.22 | 15.28× | 1.7× | 3.16× | 8.72× | 18.4% | 71.1% | 42.5% | 25.3% | 13.6% | 10.8% | 5.7% | 0.4× | 1.42× | 8.47× | 0.97× | 3.0% | 7 | 3.62 | 3 | B+ | |
| $34.08 | 12.96× | 3.14× | 11.69× | 11.69× | 17.7% | 100.0% | 100.0% | 90.1% | 24.2% | 24.2% | 9.1% | 0× | 0× | 0× | 0× | 9.1% | 6 | 3,382.77 | 3 | B+ | |
| $378.97 | 11.45× | 2.54× | 3.36× | 6.91× | -7.3% | 86.0% | 31.8% | 29.3% | 22.1% | 7.0% | 12.2% | 0.83× | 1.41× | 5.69× | 1.34× | 0.0% | 7 | 3.28 | 3 | B+ | |
| $39.50 | 10.06× | 6.09× | 2.23× | 5.58× | 13.6% | 45.7% | 33.4% | 24.3% | 66.2% | 25.8% | 6.4% | 0.71× | 0.11× | 46.73× | 1.17× | 9.6% | 7 | 3.8 | 4 | A | |
| $65.08 | 9.7× | 3.27× | 2.17× | 7.06× | 77.9% | 67.9% | 28.5% | 22.4% | 33.7% | 17.0% | 7.5% | 0.38× | -0.24× | 40.36× | 41.26× | 2.7% | 7 | 5.53 | 4 | A- | |
| $39.79 | 19.98× | 5.42× | 1.49× | 12.92× | -3.7% | 31.8% | 13.0% | 7.4% | 27.1% | 8.8% | 10.7% | 2.95× | 2.39× | 4.74× | 29.35× | 3.9% | 7 | 2.46 | 3 | B+ | |
| Peer median | — | 11.45× | 3.27× | 2.23× | 7.06× | 13.6% | 67.9% | 31.8% | 24.3% | 27.1% | 17.0% | 9.1% | 0.71× | 0.11× | 5.69× | 1.34× | 3.9% | 7 | 3.8 | 3 | — |





