| 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) | |||
| $223.38 | 36.56× | 4.99× | 3.15× | 16.78× | -79.9% | 39.1% | 15.9% | 9.1% | 14.5% | 10.3% | 3.2% | 0.52× | 1.2× | 7.3× | 3.02× | 0.2% | 8 | 8.16 | 3 | B+ | |
| $216.50 | 53.01× | 5.78× | 4.38× | 31.37× | -74.2% | 37.2% | 10.9% | 8.2% | 10.9% | 8.1% | 1.6% | 0.5× | -0.45× | 11.69× | 1.59× | 0.2% | 6 | 4.66 | 2 | B- | |
| $104.89 | 19.43× | 3.65× | 1.7× | 12.71× | 11.3% | 36.0% | 12.2% | 8.7% | 18.8% | 10.3% | 4.7% | 1.11× | 2.29× | 7.16× | 1.93× | 0.2% | 5 | 1.74 | 3 | B+ | |
| $154.35 | 22.16× | 3.41× | 1.73× | 14.18× | 27.9% | 29.3% | 12.7% | 7.8% | 15.4% | 12.4% | 7.2% | 0.62× | 1.47× | 7.05× | 2.66× | 0.6% | 8 | 4.54 | 4 | A | |
| $21.80 | 206.89× | 30.13× | 11.98× | 89.93× | -78.4% | 31.4% | 16.0% | 5.8% | 14.5% | 11.0% | -0.2% | 1.25× | 2.55× | 3.99× | 1.54× | 0.0% | 4 | 4.1 | 2 | C+ | |
| $380.65 | -90.7× | 2.69× | 2.74× | 40.05× | -76.8% | 38.0% | 1.6% | -3.0% | -3.0% | -21.2% | 5.6% | 0.39× | 2.22× | 1.09× | 2.69× | 1.1% | 7 | 5.83 | 2 | B- | |
| Peer median | — | 22.16× | 3.65× | 2.74× | 31.37× | -74.2% | 36.0% | 12.2% | 7.8% | 14.5% | 10.3% | 4.7% | 0.62× | 2.22× | 7.05× | 1.93× | 0.2% | 6 | 4.54 | 2 | — |





