| 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) | |||
| $125.38 | 48.01× | 12.84× | 4.95× | 31.44× | -64.6% | 22.9% | 10.1% | 10.3% | 26.8% | 7.4% | 1.9% | 1.64× | 2.74× | 7.31× | 2.32× | 0.6% | 5 | 4.56 | 3 | B | |
| $484.82 | 42.6× | 8.14× | 5.9× | 27.37× | -47.2% | 37.2% | 18.2% | 13.8% | 19.1% | 12.4% | 2.7% | 0.52× | 1.2× | 14.79× | 1.44× | 0.2% | 8 | 6.4 | 3 | B+ | |
| $2.52 | -14.42× | 39.42× | 0× | -39.99× | -84.9% | 0.0% | 0.0% | 0.0% | -273.7% | -95.9% | -1.5% | 0× | 1.11× | 0× | 10.16× | 0.0% | — | — | 2 | C | |
| $359.21 | 21.53× | 3.55× | 1.73× | 15.51× | -7.2% | 15.1% | 10.2% | 8.0% | 16.4% | 10.6% | 4.4% | 0.38× | 1.18× | 17.06× | 1.44× | 1.8% | 8 | 4.34 | 4 | A | |
| $298.86 | 22.1× | 2.63× | 1.07× | 12.99× | 143.0% | 12.7% | 4.9% | 4.8% | 11.9% | 9.0% | 5.9% | 0.62× | 1.96× | 5.79× | 1.13× | 1.6% | 7 | 2.99 | 4 | A- | |
| $113.31 | 56.06× | 5.7× | 9.72× | 32.97× | 37.9% | 26.2% | 11.2% | 17.3% | 10.2% | 2.2% | 0.7% | 1.59× | -6.76× | 3.59× | 5.59× | 0.0% | 3 | 1.91 | 2 | C | |
| Peer median | — | 22.1× | 5.7× | 1.73× | 15.51× | -7.2% | 15.1% | 10.2% | 8.0% | 11.9% | 9.0% | 2.7% | 0.52× | 1.18× | 5.79× | 1.44× | 0.2% | 8 | 3.66 | 3 | — |





