| 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) | |||
| $116.95 | 17.7× | 3.42× | 3.65× | 12.04× | 43.0% | 52.8% | 23.0% | 20.7% | 19.5% | 16.6% | 8.7% | 0.06× | -1.21× | 678.03× | 7.37× | 0.0% | 8 | 11.26 | 4 | A+ | |
| $389.14 | 51.01× | 3.42× | 10.5× | 24.24× | -58.8% | 61.5% | 26.6% | 20.6% | 6.7% | 5.4% | 3.7% | 0.26× | 1.23× | 9.23× | 2.19× | 1.7% | 8 | 9.18 | 3 | B+ | |
| $30.56 | -374.16× | 5.84× | 6.27× | 66.22× | -89.2% | 46.4% | 4.8% | -1.7% | -1.6% | 3.3% | 2.2% | 0.3× | 1.38× | 1.28× | 3.45× | 0.0% | 8 | 9.28 | 2 | C+ | |
| $61.20 | 239.3× | 5.44× | 7.42× | 28.76× | -86.6% | 57.7% | 10.4% | 4.3% | 3.1% | 3.1% | 2.5% | 0.86× | 3.78× | 2.21× | 2.09× | 3.1% | 7 | 4.42 | 2 | C | |
| $221.98 | -66.63× | 3.94× | 5.5× | -209.67× | -96.9% | 58.2% | -9.0% | -8.3% | -5.9% | -6.3% | 1.5% | 0× | 19.32× | -72.35× | 4.69× | 0.0% | 5 | 30.24 | 1 | D+ | |
| $116.31 | -176.46× | 13.05× | 6.83× | 113.76× | -116.1% | 51.6% | 12.7% | -3.8% | -7.3% | 11.7% | 2.2% | 0.9× | 4.6× | 3.34× | 2.37× | 0.0% | 7 | 8.76 | 2 | C+ | |
| Peer median | — | -66.63× | 5.44× | 6.83× | 28.76× | -89.2% | 57.7% | 10.4% | -1.7% | -1.6% | 3.3% | 2.2% | 0.3× | 3.78× | 2.21× | 2.37× | 0.0% | 7 | 9.18 | 2 | — |





