| 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) | |||
| $215.92 | 126.03× | 20.3× | 32.47× | 122.46× | -139.0% | 75.7% | 20.3% | 25.7% | 16.1% | 12.4% | 1.0% | 0.03× | -0.59× | 0× | 10.24× | 0.0% | 4 | 133.12 | 2 | B- | |
| $382.50 | 51.01× | 3.42× | 10.5× | 24.24× | -58.8% | 61.5% | 26.6% | 20.6% | 6.7% | 5.4% | 3.7% | 0.26× | 1.23× | 9.23× | 2.19× | 1.7% | 8 | 9.18 | 3 | B+ | |
| $154.10 | 25.46× | 4.75× | 8.29× | 15.44× | -87.4% | 51.0% | 16.3% | 32.6% | 18.7% | 6.0% | 2.1% | 0.33× | 0.47× | 6.61× | 2.01× | 0.3% | 6 | 12.52 | 3 | B- | |
| $54.82 | -11.03× | 3.34× | 3.23× | -27.28× | -103.4% | 56.8% | -27.1% | -29.2% | -30.2% | -19.9% | 0.5% | 0.35× | -1.42× | -12.62× | 1.34× | 0.0% | 4 | 9.5 | 1 | C- | |
| $289.26 | 31.83× | 9.69× | 8.92× | 20.59× | -84.8% | 57.0% | 34.1% | 28.3% | 30.7% | 16.5% | 1.7% | 0.95× | 1.47× | 11.09× | 4.35× | 3.2% | 8 | 13.2 | 3 | B | |
| Peer median | — | 28.65× | 4.09× | 8.61× | 18.01× | -86.1% | 56.9% | 21.5% | 24.4% | 12.7% | 5.7% | 1.9% | 0.34× | 0.85× | 7.92× | 2.1× | 1.0% | 7 | 11.01 | 3 | — |




