| 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) | |||
| $317.24 | 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+ | |
| $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+ | |
| $110.15 | 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+ | |
| $1,310.00 | 70.7× | 12.33× | 15.6× | 51.86× | -81.2% | 55.2% | 26.1% | 22.1% | 17.4% | 15.3% | 1.5% | 0.01× | -1.31× | 0× | 5.91× | 0.7% | 5 | 41.02 | 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- | |
| $173.50 | 32.67× | 8.54× | 4.09× | 12.71× | -20.8% | 55.4% | 27.9% | 12.5% | 26.1% | 13.2% | 7.1% | 0.77× | 0.57× | 18.61× | 2.82× | 2.1% | 7 | 5.86 | 4 | A- | |
| Peer median | — | 51.01× | 8.54× | 10.5× | 24.24× | -81.2% | 55.4% | 26.1% | 20.6% | 17.4% | 6.0% | 2.1% | 0.26× | 0.47× | 9.23× | 2.82× | 0.7% | 6 | 9.18 | 3 | — |





