| 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) | |||
| $117.48 | 26.33× | 7.98× | 4.5× | 18.87× | -38.8% | 59.9% | 23.2% | 17.1% | 30.3% | 16.1% | 4.1% | 0.86× | 0.48× | 13.3× | 1.67× | 0.4% | 7 | 5.28 | 3 | B+ | |
| $285.78 | 32.08× | 4.54× | 2.07× | 13.33× | -57.5% | 29.5% | 11.2% | 6.5% | 14.2% | 7.5% | 3.5% | 1.26× | 2.32× | 3.98× | 2.33× | 0.0% | 7 | 3.69 | 3 | B | |
| $303.58 | 35.81× | 7.61× | 4.62× | 24.02× | -36.3% | 44.5% | 18.1% | 12.9% | 21.2% | 11.9% | 2.6% | 0.97× | 2.54× | 12.08× | 1.08× | 1.0% | 5 | 3.98 | 3 | B | |
| $228.97 | 27.76× | 3.33× | 3.88× | 16.23× | -18.4% | 44.5% | 20.8% | 14.0% | 12.0% | 8.6% | 4.6% | 0.46× | 1.4× | 11.18× | 2.86× | 1.6% | 8 | 5.7 | 3 | B+ | |
| $24.21 | 20.75× | 4.07× | 2.79× | 13.04× | 14.5% | 36.1% | 18.2% | 13.4% | 19.5% | 12.7% | 4.3% | 0.46× | 0.07× | 13.03× | 3.54× | 1.0% | 7 | 4.36 | 4 | A | |
| $99.75 | 34.65× | 2.89× | 3.67× | 18.9× | 47.4% | 38.5% | 13.5% | 10.6% | 8.3% | 6.4% | 2.7% | 0.18× | 0.33× | 42.17× | 1.63× | 1.2% | 6 | 3.06 | 4 | A- | |
| Peer median | — | 32.08× | 4.07× | 3.67× | 16.23× | -18.4% | 38.5% | 18.1% | 12.9% | 14.2% | 8.6% | 3.5% | 0.46× | 1.4× | 12.08× | 2.33× | 1.0% | 7 | 3.98 | 3 | — |





