| 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) | |||
| $3,231.78 | 18.97× | -19.51× | 2.4× | 16.45× | 44.5% | 52.3% | 18.3% | 12.6% | -102.8% | 24.9% | 3.7% | -5.09× | 3.34× | 7.88× | 0.9× | 0.0% | 7 | 2.54 | 3 | B- | |
| $46.15 | 53.27× | 1.06× | 0.27× | 13.85× | -51.3% | 43.4% | 1.9% | 0.5% | 2.0% | -1.6% | -12.8% | 2.38× | 6.57× | 1.16× | 1.75× | 2.6% | 6 | 1.78 | 2 | C+ | |
| $137.48 | 18.55× | 2.57× | 1.78× | 12.15× | -15.8% | 41.1% | 16.8% | 9.6% | 13.8% | 13.0% | 2.0% | 0.43× | 1.62× | 12.52× | 3.09× | 0.0% | 7 | 5.08 | 4 | A- | |
| $125.40 | 261.62× | 3.86× | 0.7× | 33.01× | -12.1% | 34.6% | 5.0% | 0.3% | 1.5% | 9.9% | 2.5% | 1.87× | 10.35× | 7.43× | 1.08× | 3.3% | 8 | 2.24 | 2 | C | |
| $89.55 | 30.61× | -101.74× | 4.37× | 21.56× | -8.3% | 51.6% | 19.5% | 14.3% | -332.5% | 33.1% | 2.1% | -11.12× | 2.08× | 14.72× | 0.77× | 0.0% | 7 | 3.58 | 2 | C+ | |
| Peer median | — | 41.94× | 1.81× | 1.24× | 17.7× | -13.9% | 42.3% | 10.9% | 5.0% | 1.7% | 11.4% | 2.0% | 1.15× | 4.32× | 9.97× | 1.41× | 1.3% | 7 | 2.91 | 2 | — |




