| 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) | |||
| $62.42 | 17.92× | 2.72× | 2.02× | 22.18× | -78.4% | 27.4% | 6.0% | 11.3% | 15.2% | 3.9% | 6.1% | 0.34× | 2.29× | 13.33× | 2.37× | 1.3% | 7 | 4.28 | 4 | A- | |
| $53.14 | 16.48× | 1.5× | 0.31× | 10.11× | 33.7% | 11.7% | 3.7% | 1.9% | 9.1% | 5.7% | 5.8% | 0.95× | 3.77× | 3.37× | 1.48× | 2.4% | 7 | 2.81 | 3 | B | |
| $9.32 | -22.54× | 9.47× | 13.47× | -23.52× | -955.7% | 11.3% | -63.9% | -60.3% | -42.4% | -32.5% | -3.6% | 0.38× | 1.28× | 0× | 7.08× | 0.0% | 3 | 31.4 | 2 | C | |
| $24.49 | 10.85× | 2.62× | 4.86× | 52.12× | -154.9% | 29.8% | 5.6% | 44.7% | 24.1% | 2.7% | 1.3% | 0.01× | -5.56× | 0× | 2.39× | 0.0% | 3 | 3.18 | 4 | A- | |
| $131.51 | 12.84× | 3.05× | 2.47× | 8.15× | 31.5% | 23.9% | 16.0% | 19.2% | 23.7% | 10.0% | 10.9% | 0.4× | 0.95× | 4.76× | 1.7× | 0.6% | 9 | 4.44 | 4 | A- | |
| $165.00 | 28.72× | 5.71× | 1.78× | 17.55× | 162.0% | 29.9% | 11.7% | 6.2% | 19.9% | 13.2% | 6.1% | 1.04× | 2.6× | 5.83× | 1.17× | 0.0% | 6 | 3.64 | 4 | A- | |
| Peer median | — | 12.84× | 3.05× | 2.47× | 10.11× | 31.5% | 23.9% | 5.6% | 6.2% | 19.9% | 5.7% | 5.8% | 0.4× | 1.28× | 3.37× | 1.7× | 0.0% | 6 | 3.64 | 4 | — |





