| 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) | |||
| $335.26 | 23.81× | -3.67× | 2.9× | 18.04× | 8.0% | 40.0% | 19.3% | 12.2% | -15.4% | 56.7% | 4.7% | -1.34× | 4.53× | 4.87× | 1.65× | 1.7% | 8 | 1.91 | 2 | B- | |
| $19.94 | 43.69× | -2.9× | 0.63× | 12.94× | 398.5% | 28.9% | 4.3% | 1.5% | -6.9% | 8.8% | 4.7% | -2.46× | 5.82× | 2.19× | 0.82× | 4.7% | 6 | 3.61 | 2 | C | |
| $2.09 | 16.95× | 2.78× | 3.73× | 11.91× | 148.8% | 72.6% | 26.9% | 22.3% | 16.6% | 14.3% | 6.9% | 0.01× | -0.23× | 0× | 9.31× | 0.0% | 6 | 11.25 | 5 | A+ | |
| $161.83 | 27.06× | -5.74× | 5.12× | 19.14× | 51.6% | 46.2% | 30.8% | 19.0% | -21.3% | 28.3% | 3.9% | -1.63× | 4.02× | 5.06× | 1.35× | 1.9% | 6 | 2.3 | 2 | B- | |
| Peer median | — | 27.06× | -2.9× | 3.73× | 12.94× | 148.8% | 46.2% | 26.9% | 19.0% | -6.9% | 14.3% | 4.7% | -1.63× | 4.02× | 2.19× | 1.35× | 1.9% | 6 | 3.61 | 2 | — |



