| 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) | |||
| $185.82 | 50.52× | 8.62× | 1.97× | 17.36× | -84.7% | 12.0% | 8.9% | 3.9% | 17.0% | 7.7% | 2.1% | 2.53× | 3.73× | 3.33× | 1.05× | 0.0% | 8 | 3.73 | 2 | B- | |
| $132.81 | 28.21× | 1.31× | 0.42× | 7.74× | -59.5% | 2.3% | 2.3% | 1.5% | 4.6% | 3.4% | 5.9% | 0.36× | 1.36× | 7.3× | 0.95× | 0.6% | 9 | 4.07 | 2 | C+ | |
| $128.78 | 32.94× | 10.47× | 1.19× | 23.41× | -59.0% | 8.4% | 4.9% | 3.6% | 31.8% | 19.6% | 4.6% | 0.88× | 1.65× | 12.6× | 1.53× | 1.6% | 6 | 6.68 | 3 | B | |
| $128.42 | 34.14× | -44.98× | 2.54× | 20.48× | 30.7% | 100.0% | 6.1% | 7.4% | -131.8% | 6.6% | -0.9% | -12.81× | 4.4× | 9.47× | 1.52× | 0.0% | 6 | 3.03 | 2 | C+ | |
| $224.80 | 31.75× | 5.33× | 1.58× | 13.2× | -77.0% | 13.3% | 7.2% | 5.0% | 16.8% | 9.3% | 5.0% | 0.53× | 1.18× | 12.19× | 0.83× | 0.9% | 7 | 6.29 | 3 | B+ | |
| $146.19 | 44.11× | 6.37× | 1.07× | 24.28× | -34.0% | 13.1% | 3.6% | 2.4% | 14.5% | 12.7% | 4.2% | 0.17× | -1.33× | 170.74× | 1.75× | 2.5% | 7 | 9.07 | 4 | A- | |
| Peer median | — | 32.94× | 5.33× | 1.19× | 20.48× | -59.0% | 13.1% | 4.9% | 3.6% | 14.5% | 9.3% | 4.6% | 0.36× | 1.36× | 12.19× | 1.52× | 0.9% | 7 | 6.29 | 3 | — |





