| 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) | |||
| $30.20 | 4,002.38× | 3.36× | 8.63× | 93.64× | -33.7% | 75.2% | -2.2% | 0.2% | 0.1% | -0.2% | 0.1% | 0.14× | -2.01× | -3.79× | 2.84× | 0.0% | 6 | 4.18 | 3 | B | |
| $231.88 | 59.5× | 15.44× | 8.81× | 44.86× | -16.0% | 61.3% | 16.1% | 14.8% | 26.0% | 21.6% | 2.9% | 0.13× | -0.19× | 0× | 3.2× | 0.0% | 8 | 40.9 | 4 | A- | |
| $469.00 | 35.62× | 5.1× | 10.39× | 22.32× | -46.4% | 70.2% | 42.2% | 29.2% | 14.3% | 9.2% | 3.4% | 0.45× | 1.62× | 22.57× | 0.82× | 0.7% | 8 | 4.88 | 3 | B | |
| $204.82 | 34.36× | 100.66× | 10.12× | 22.87× | 22.3% | 69.9% | 43.7% | 29.6% | 293.9% | 19.2% | 3.8% | 16.3× | 1.93× | 7.86× | 1.2× | 0.8% | 6 | 6.99 | 3 | B- | |
| $30.22 | 717.46× | 3.38× | 6.39× | 48.42× | -93.5% | 74.1% | -1.2% | 0.9% | 0.5% | -0.5% | 1.4% | 0.11× | -0.71× | -1.78× | 3.13× | 0.0% | 6 | 4.73 | 2 | B- | |
| Peer median | — | 47.56× | 10.27× | 9.47× | 33.86× | -31.2% | 70.1% | 29.2% | 22.0% | 20.1% | 14.2% | 3.1% | 0.29× | 0.71× | 3.93× | 2.16× | 0.4% | 7 | 5.94 | 3 | — |




