| 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) | |||
| $131.51 | 12.84× | 3.05× | 2.47× | 8.15× | 31.5% | 23.9% | 16.0% | 19.2% | 23.7% | 10.0% | 10.9% | 0.4× | 0.95× | 4.76× | 1.7× | 0.6% | 9 | 4.44 | 4 | A- | |
| $115.30 | 22.54× | 2.47× | 1.27× | 14.95× | -141.5% | 18.8% | 8.2% | 5.7% | 11.0% | 7.5% | 0.8% | 0.58× | 2.66× | 3.84× | 2.84× | 0.0% | 7 | 3.67 | 3 | B- | |
| $75.60 | 12.47× | 1.73× | 1.16× | 5.74× | 23.1% | 25.6% | 12.8% | 9.4% | 14.1% | 8.7% | 9.5% | 0.3× | -0.99× | -18.74× | 1.94× | 3.1% | 7 | 3.48 | 4 | A | |
| $210.70 | 8.8× | 1.38× | 1.14× | 5.16× | -34.6% | 22.8% | 14.0% | 13.3% | 16.1% | 8.8% | 4.0% | 0.26× | 0.69× | 27.49× | 0.89× | 1.2% | 8 | 3.91 | 4 | A | |
| $1.51 | -1.4× | 2.33× | 3.21× | -1.72× | -1217.7% | -34.1% | -95.7% | -229.8% | -166.8% | -31.7% | -29.0% | 1.02× | -0.28× | -10.43× | 2.31× | 0.0% | 4 | -6.6 | 2 | C | |
| $3,625.00 | 8.61× | 0.82× | 0.44× | 9.77× | -172.8% | 6.9% | 2.3% | 5.1% | 9.5% | 3.1% | 0.1% | 0.35× | 2.71× | 3.24× | 2.4× | 0.2% | 6 | 3.32 | 4 | A | |
| Peer median | — | 8.8× | 1.73× | 1.16× | 5.74× | -141.5% | 18.8% | 8.2% | 5.7% | 11.0% | 7.5% | 0.8% | 0.35× | 0.69× | 3.24× | 2.31× | 0.2% | 7 | 3.48 | 4 | — |





