| 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) | |||
| $189.89 | 32.51× | 22.55× | 7.74× | 20.62× | 5.1% | 73.7% | 45.8% | 23.8% | 69.3% | 7.0% | 4.6% | 12.31× | 7.13× | 4.79× | 0.4× | 3.8% | 7 | 1.21 | 3 | B | |
| $88.33 | 87.13× | -23.64× | 9.06× | 24.55× | -121.1% | 66.1% | 48.7% | 10.4% | -27.2% | 6.8% | 7.4% | -18.08× | 10.58× | 2.17× | 0.26× | 5.4% | 7 | -0.1 | 2 | C | |
| $180.38 | 41.48× | 2.32× | 8.69× | 20.59× | -103.8% | 55.4% | 10.8% | 21.4% | 5.7% | 1.3% | 4.5% | 1.05× | 5.78× | 1.5× | 4.5× | 3.3% | 6 | 1.55 | 2 | C+ | |
| $1,060.37 | 55.56× | 5.3× | 8.1× | 23.57× | -101.3% | 51.3% | 20.0% | 14.6% | 9.5% | 4.4% | -0.5% | 1.61× | 5.16× | 3.25× | 1.32× | 2.5% | 5 | 2.64 | 2 | C+ | |
| $39.17 | 15.15× | 2.7× | 7.84× | 13.29× | 244.1% | 62.1% | 75.3% | 51.7% | 17.8% | 9.3% | 6.6% | 1.68× | 5.01× | 3.21× | 9.56× | 7.0% | 5 | 1.02 | 4 | A | |
| $111.97 | 169.29× | -24.98× | 3.55× | 20.5× | -125.3% | 25.7% | 20.4% | 2.1% | -14.7% | 5.3% | -3.8% | -19.42× | 8.93× | 1.69× | 0.74× | 3.8% | 6 | 1.07 | 1 | C- | |
| Peer median | — | 55.56× | 2.32× | 8.1× | 20.59× | -103.8% | 55.4% | 20.4% | 14.6% | 5.7% | 5.3% | 4.5% | 1.05× | 5.78× | 2.17× | 1.32× | 3.8% | 6 | 1.07 | 2 | — |





