| 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) | |||
| $120.09 | 11.95× | 24.27× | 2.75× | 11.48× | 19.0% | 40.9% | 28.4% | 23.2% | 204.1% | 14.9% | 2.8% | 11.76× | 3.69× | 4.97× | 0.87× | 1.2% | 6 | 3.09 | 3 | B | |
| $664.10 | 19.21× | 3.32× | 1.63× | 12.8× | -46.7% | 23.5% | 10.2% | 8.5% | 17.3% | 15.4% | 6.3% | 0.03× | -0.84× | 422.49× | 2.46× | 0.0% | 6 | 10.06 | 4 | A- | |
| $29.31 | -9.67× | 1.39× | 0.42× | 9.21× | 314.1% | 50.0% | 18.1% | -4.4% | -14.3% | 6.9% | 10.7% | 7.52× | 7.73× | 0.89× | 0.8× | 0.0% | 6 | 0.52 | 2 | C | |
| $137.48 | 18.55× | 2.57× | 1.78× | 12.15× | -15.8% | 41.1% | 16.8% | 9.6% | 13.8% | 13.0% | 2.0% | 0.43× | 1.62× | 12.52× | 3.09× | 0.0% | 7 | 5.08 | 4 | A- | |
| $82.74 | 25.58× | 6.1× | 1.87× | 16.38× | -41.5% | 47.3% | 11.5% | 7.4% | 24.1% | 11.8% | 2.5% | 1.37× | 2.89× | 4.97× | 2.38× | 1.2% | 8 | 3.9 | 3 | B | |
| $51.47 | 10.16× | 1.12× | 0.7× | 9.9× | 51.1% | 18.8% | 8.4% | 6.9% | 11.0% | 7.1% | 6.6% | 0.44× | 2.54× | 0× | 4.57× | 1.6% | 5 | 3 | 3 | B+ | |
| Peer median | — | 18.55× | 2.57× | 1.63× | 12.15× | -15.8% | 41.1% | 11.5% | 7.4% | 13.8% | 11.8% | 6.3% | 0.44× | 2.54× | 4.97× | 2.46× | 0.0% | 6 | 3.9 | 3 | — |





