| 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) | |||
| $531.75 | 11.59× | 3.22× | 2.12× | 10.21× | 18.4% | 98.7% | 47.6% | 18.3% | 27.8% | 8.6% | 21.4% | 4.17× | 5.55× | 2.38× | 0.26× | 0.0% | 6 | 2.22 | 3 | B+ | |
| $82.16 | 9.06× | 1.66× | 1.44× | 40.88× | 102.5% | 56.3% | 22.7% | 17.3% | 20.1% | 1.7% | 62.5% | 10.75× | 34.91× | 0.53× | 1.76× | 1.2% | 7 | 0.68 | 3 | B+ | |
| $10.13 | 10.6× | 0.66× | 0.48× | 14.25× | 1110.0% | 99.6% | 60.8% | 4.5% | 6.2% | 2831.3% | 141.2% | 11.33× | 13.46× | 1.12× | 0.44× | 0.0% | 7 | 0.21 | 3 | B- | |
| $184.32 | 21.48× | 3.12× | 1.94× | 9.79× | 167.0% | 51.7% | 15.4% | 9.0% | 14.5% | 8.3% | 7.5% | 1.24× | 2.69× | 4.64× | 4.55× | 1.0% | 6 | 3.42 | 3 | B+ | |
| $15.54 | -24.8× | 0.83× | 0.64× | 1,654.11× | 196.7% | 95.2% | 81.7% | -2.6% | -3.3% | 72.1% | 22.1% | 2.11× | 989.67× | 0.98× | 0.41× | 3.2% | 7 | 0.23 | 2 | C | |
| $133.55 | 11.48× | 1.31× | 2.13× | 10.46× | 202.2% | 87.0% | 50.6% | 18.9% | 11.6% | 6.2% | 8.2% | 2.11× | 6.12× | 2.3× | 382.15× | 0.9% | 8 | 0.79 | 3 | B | |
| Peer median | — | 10.6× | 1.31× | 1.44× | 14.25× | 196.7% | 87.0% | 50.6% | 9.0% | 11.6% | 8.3% | 22.1% | 2.11× | 13.46× | 1.12× | 1.76× | 1.0% | 7 | 0.68 | 3 | — |





