| 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) | |||
| $68.75 | 30.77× | 6.93× | 1.07× | 14.93× | 54.7% | 7.5% | 6.4% | 3.5% | 22.5% | 12.3% | 4.0% | 1.35× | 1.39× | 5.57× | 1.14× | 0.8% | 5 | 1.85 | 3 | B | |
| $301.35 | 34.71× | 10.43× | 5.11× | 27.58× | -47.1% | 20.5% | 14.3% | 14.6% | 29.8% | 24.0% | 8.5% | 0.01× | -2.05× | 0× | 1.6× | 0.5% | 5 | 5.37 | 3 | B | |
| $42.19 | -55.45× | 4.67× | 2.01× | 18.41× | -74.8% | 31.4% | 7.0% | 3.8% | 8.9% | 5.9% | 4.2% | 0.9× | 2.2× | 3.93× | 1.5× | 0.0% | 6 | 2.91 | 2 | B- | |
| $642.71 | 21.7× | 7.5× | 1.62× | 15.25× | -53.9% | 19.3% | 10.1% | 7.5% | 34.6% | 28.0% | 4.3% | 0.13× | -0.36× | 0× | 1.22× | 0.2% | 6 | 6 | 4 | A | |
| $49.64 | -127.84× | 2.07× | 0.43× | -23.03× | -82.9% | -0.8% | -2.3% | -0.3% | -1.6% | 1.8% | -6.5% | 0.33× | 4.35× | -8.64× | 1.91× | 0.0% | 4 | 3.76 | 2 | C | |
| $154.54 | 61.87× | 4.88× | 1.48× | 20.75× | -40.6% | 24.8% | 7.2% | 2.4% | 8.0% | 6.5% | 3.4% | 0.74× | 1.59× | 5.92× | 1.3× | 0.9% | 6 | 2.91 | 2 | B- | |
| Peer median | — | 21.7× | 4.88× | 1.62× | 18.41× | -53.9% | 20.5% | 7.2% | 3.8% | 8.9% | 6.5% | 4.2% | 0.33× | 1.59× | 0× | 1.5× | 0.2% | 6 | 3.76 | 2 | — |





