| 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) | |||
| $86.84 | 40.72× | 2.97× | 1.62× | 12.91× | -66.3% | 30.5% | 8.7% | 4.0% | 7.3% | 7.2% | 5.5% | 0.67× | 1.98× | 1.73× | 3.66× | 0.2% | 6 | 5.31 | 3 | B | |
| $297.32 | 30.49× | 6.79× | 2.54× | 21.02× | -13.1% | 30.3% | 11.1% | 8.3% | 22.3% | 17.1% | 3.6% | 0.26× | 0.58× | 69.22× | 2.58× | 0.6% | 8 | 10 | 4 | A- | |
| $84.79 | 21.22× | 1.41× | 0.26× | 12.18× | -46.9% | 10.4% | 3.1% | 1.2% | 6.7% | 7.1% | -5.0% | 0.69× | 3.88× | 3.4× | 1.78× | 1.6% | 4 | 3 | 3 | B- | |
| $60.50 | 19.4× | 2.29× | 2.33× | 10.54× | 65.5% | 38.5% | 15.6% | 12.0% | 11.8% | 9.8% | 6.8% | 0.22× | 0.32× | 15.4× | 2.3× | 0.4% | 8 | 6.95 | 4 | A- | |
| $12.13 | -8.54× | 0.45× | 0.3× | 7.1× | -64.0% | 19.8% | 0.9% | -3.5% | -5.3% | 0.8% | 5.1% | 0.52× | 2.89× | 0.38× | 2.37× | 2.7% | 5 | 2.07 | 2 | C+ | |
| $340.80 | 27.58× | 3.25× | 1.68× | 15.08× | -97.2% | 27.4% | 10.6% | 6.1% | 11.8% | 9.3% | 2.0% | 0.47× | 1.81× | 5.68× | 2.12× | 0.6% | 7 | 4.92 | 3 | B+ | |
| Peer median | — | 21.22× | 2.29× | 1.68× | 12.18× | -46.9% | 27.4% | 10.6% | 6.1% | 11.8% | 9.3% | 3.6% | 0.47× | 1.81× | 5.68× | 2.3× | 0.6% | 7 | 4.92 | 3 | — |





