| 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) | |||
| $0.15 | 0.02× | 0.01× | 0× | 2.54× | 291946.6% | 65.9% | 31.4% | 14.6% | 38.2% | 16.6% | 8783.2% | 2.65× | 2.53× | 7.99× | 1.26× | 3449.7% | 7 | 1.43 | 5 | A+ | |
| $463.50 | 22.84× | 20.34× | 4.79× | 13.11× | 92.1% | 70.8% | 29.1% | 21.0% | 89.1% | 13.2% | 4.6% | 6.31× | 2.69× | 3.88× | 1.14× | 2.9% | 8 | 2.44 | 3 | B+ | |
| $85.26 | 56.69× | 1.34× | 0.25× | 18.82× | 284.7% | 13.8% | 2.6% | 0.4% | 2.4% | 4.7% | 7.8% | 1.24× | 8.63× | 3.33× | 0.84× | 3.4% | 7 | 2.45 | 3 | B+ | |
| $169.50 | 17.94× | 6.73× | 5.19× | 12.52× | -17.4% | 78.8% | 39.7% | 28.9% | 37.5% | 20.3% | 6.2% | 1.1× | 1.28× | 11.43× | 1.55× | 2.6% | 5 | 3.97 | 1 | C- | |
| $504.14 | 16.31× | -17.87× | 1.42× | 10.05× | -33.7% | 41.5% | 15.8% | 9.0% | -112.6% | 18.5% | 7.1% | -8.33× | 3.15× | 5.32× | 0.83× | 0.6% | 6 | 2.51 | 2 | C+ | |
| $1,065.05 | 22.45× | -49.24× | 0.27× | 15.55× | 11.2% | 3.6% | 1.6% | 1.2% | -219.2% | 31.5% | 5.1% | -3.97× | 0.65× | 26.13× | 0.85× | 0.4% | 7 | 5.91 | 2 | B- | |
| Peer median | — | 22.45× | 1.34× | 1.42× | 13.11× | 11.2% | 41.5% | 15.8% | 9.0% | 2.4% | 18.5% | 6.2% | 1.1× | 2.69× | 5.32× | 0.85× | 2.6% | 7 | 2.51 | 2 | — |





