| 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) | |||
| $471.62 | 80.52× | 5.54× | 10.08× | 47.85× | -90.1% | 49.5% | 10.7% | 12.5% | 6.9% | 5.4% | 1.9% | 0.07× | -0.15× | 28.2× | 2.85× | 0.0% | 8 | 29.84 | 3 | B- | |
| $198.09 | 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- | |
| $304.81 | 73.84× | 21.01× | 26.74× | 50.62× | -45.5% | 67.8% | 39.9% | 36.2% | 28.4% | 16.4% | 1.6% | 0.8× | 1.41× | 7.94× | 1.71× | 0.7% | 8 | 12.32 | 3 | B+ | |
| $88.10 | 758.71× | -115.7× | 131.28× | 375.58× | -506.4% | 39.0% | -28.5% | 46.6% | -41.1% | -8.5% | -0.6% | -0.45× | -1.57× | 0× | 2.15× | 0.0% | 4 | 5.9 | 2 | C | |
| $56.08 | -614.6× | 1.54× | 3.33× | 14.5× | -95.4% | 34.8% | -4.2% | -0.5% | -0.2% | -0.0% | -2.8% | 0.41× | 2.25× | -2.03× | 2.02× | 0.0% | 5 | 2.63 | 1 | C- | |
| $107.04 | 3,495.56× | 15.1× | 20.61× | 191.7× | -92.1% | 68.2% | 2.9% | 0.6% | 0.4% | 0.5% | 1.2% | 0.11× | -0.99× | 57.86× | 3.09× | 0.0% | 5 | 7.33 | 2 | C+ | |
| Peer median | — | 126.03× | 15.1× | 26.74× | 122.46× | -95.4% | 67.8% | 2.9% | 25.7% | 0.4% | 0.5% | 1.0% | 0.11× | -0.59× | 0× | 2.15× | 0.0% | 5 | 7.33 | 2 | — |





