| 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) | |||
| $116.30 | 10.69× | 1.82× | 0.77× | 9.62× | -27.2% | 24.8% | 6.9% | 7.2% | 17.0% | 8.4% | 9.5% | 0.63× | 1.83× | 10.52× | 1.39× | 1.1% | 7 | 2.44 | 3 | B | |
| $690.56 | 24.89× | 4.82× | 2.8× | 15.51× | -71.4% | 36.5% | 18.8% | 11.3% | 19.4% | 7.1% | 2.6% | 2.46× | 4.78× | 2.65× | 2.31× | 1.4% | 8 | 2.82 | 3 | B- | |
| $110.04 | 21.48× | 2.36× | 1.88× | 11.61× | 24.5% | 28.9% | 10.5% | 8.8% | 11.0% | 7.4% | 2.9% | 0.27× | -0.53× | 0× | 3.15× | 1.3% | 5 | 5.07 | 4 | A | |
| $141.56 | 12.46× | 1.78× | 0.77× | 7.71× | 18.2% | 17.5% | 9.1% | 6.2% | 14.3% | 9.8% | 7.7% | 0.34× | 0.9× | 8.04× | 1.94× | 1.6% | 7 | 3.19 | 4 | A- | |
| $5.19 | -7.83× | 0.97× | 0.27× | 10.63× | 216.7% | 13.3% | 1.1% | -3.5% | -12.3% | 1.6% | -4.9% | 1.38× | 5.37× | 0.54× | 2.3× | 0.0% | 4 | 1.66 | 1 | C- | |
| Peer median | — | 16.97× | 2.07× | 1.33× | 11.12× | 21.4% | 23.2% | 9.8% | 7.5% | 12.6% | 7.3% | 2.7% | 0.86× | 2.84× | 1.6× | 2.31× | 1.3% | 6 | 3 | 4 | — |




