| 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) | |||
| $335.44 | 18.97× | 3.39× | 2.17× | 11.47× | -36.3% | 50.6% | 15.9% | 11.4% | 17.9% | 14.4% | 7.4% | 0.27× | 0.19× | 28.8× | 1.69× | 0.2% | 8 | 6.03 | 4 | A- | |
| $86.61 | 40.72× | 2.97× | 1.62× | 12.91× | -64.9% | 30.5% | 8.7% | 4.0% | 7.3% | 7.2% | 5.5% | 0.67× | 1.98× | 1.73× | 3.66× | 0.2% | 7 | 5.23 | 2 | B- | |
| $4.15 | -12.83× | 3.12× | 3.6× | -12.1× | -114.4% | 17.8% | -29.3% | -28.8% | -25.0% | -24.1% | -11.4% | 0.05× | 0.86× | 0× | 5.04× | 0.0% | 1 | -23.16 | 1 | C- | |
| $443.91 | 26.71× | 6.14× | 4.04× | 18.33× | 22.9% | 35.5% | 20.8% | 15.2% | 23.1% | 13.8% | 3.7% | 0.68× | 1.51× | 18.99× | 1.72× | 1.2% | 7 | 3.3 | 3 | B+ | |
| $20.25 | 22.65× | 1.08× | 0.44× | 13.34× | -121.7% | 8.6% | 4.6% | 2.0% | 4.8% | 6.2% | 3.3% | 0.2× | 0.6× | 6.01× | 2.09× | 0.0% | 7 | 3.1 | 3 | B | |
| $17.40 | 38.52× | 2.42× | 1.27× | 31.18× | -18.7% | 25.1% | 5.6% | 3.3% | 6.3% | 3.9% | 4.5% | 0.85× | 7.82× | 6.48× | 1.97× | 0.7% | 4 | 2.32 | 3 | B | |
| Peer median | — | 26.71× | 2.97× | 1.62× | 13.34× | -64.9% | 25.1% | 5.6% | 3.3% | 6.3% | 6.2% | 3.7% | 0.67× | 1.51× | 6.01× | 2.09× | 0.2% | 7 | 3.1 | 3 | — |





