| 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) | |||
| $1,218.68 | 29.87× | 2.97× | 6.85× | 20.89× | -54.0% | 46.7% | 29.1% | 22.9% | 9.9% | 3.3% | 2.1% | 0.27× | 0.44× | 9.98× | 15.76× | 2.0% | 6 | — | 1 | C- | |
| $121.93 | 25.94× | 3.77× | 2.75× | 9.69× | 351.1% | 95.5% | 25.8% | 10.9% | 15.0% | 5.2% | 8.5% | 0.57× | -0.69× | 22.32× | 0.78× | 1.5% | 6 | 0.28 | 2 | C | |
| $139.64 | 82.46× | 8.22× | 5.43× | 28.68× | -41.6% | 74.8% | 27.2% | 8.2% | 12.3% | 5.1% | 9.1% | 3.49× | 5.84× | 2.3× | 2.24× | 5.0% | 5 | 1.52 | 1 | D+ | |
| $54.21 | 34.02× | 10.4× | 18.33× | 26.53× | -55.8% | 70.2% | 65.8% | 53.9% | 30.6% | 17.9% | 2.5% | 0.36× | 0.42× | 26.38× | 1.43× | 3.3% | 4 | 6.5 | 3 | B | |
| $35.97 | 25.42× | 0.99× | 1.36× | 15.3× | -27.4% | 80.3% | 6.9% | 6.0% | 4.3% | 1.4% | 7.7% | 1.1× | 6.88× | 6.37× | 2.71× | 5.7% | 5 | 1.32 | 3 | B- | |
| $124.35 | 39.73× | 13.89× | 8.7× | 27.06× | -64.8% | 86.0% | 51.9% | 21.8% | 34.8% | 13.6% | 1.4% | 1.54× | 1.48× | 14.12× | 0.91× | 5.0% | 6 | 3.83 | 3 | B | |
| Peer median | — | 34.02× | 8.22× | 5.43× | 26.53× | -41.6% | 80.3% | 27.2% | 10.9% | 15.0% | 5.2% | 7.7% | 1.1× | 1.48× | 14.12× | 1.43× | 5.0% | 5 | 1.52 | 3 | — |





