| 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) | |||
| $35.56 | 32.47× | 3.31× | 2.48× | 20.29× | -7.0% | 23.8% | 9.5% | 7.6% | 10.2% | 8.4% | 2.5% | 0.17× | -0.41× | 43.5× | 1.89× | 1.1% | 7 | 4.89 | 4 | A- | |
| $488.60 | 42.6× | 8.14× | 5.9× | 27.37× | -47.2% | 37.2% | 18.2% | 13.8% | 19.1% | 12.4% | 2.7% | 0.52× | 1.2× | 14.79× | 1.44× | 0.2% | 8 | 6.4 | 3 | B+ | |
| $148.42 | -38.05× | 2.15× | 1.72× | -1,886.06× | -71.4% | 26.9% | 8.9% | -4.5% | -5.6% | 5.7% | -3.4% | 0.52× | -329.18× | 5.82× | 3.5× | 0.0% | 4 | 4.3 | 1 | C- | |
| $362.41 | 21.53× | 3.55× | 1.73× | 15.51× | -7.2% | 15.1% | 10.2% | 8.0% | 16.4% | 10.6% | 4.4% | 0.38× | 1.18× | 17.06× | 1.44× | 1.8% | 8 | 4.34 | 4 | A | |
| $37.90 | 595.92× | 6.68× | 9.91× | 124.56× | -119.2% | 22.1% | 2.1% | 1.6% | 1.1% | 0.8% | -1.0% | 0.07× | -4× | 2.64× | 4.06× | 0.0% | 5 | 7.74 | 2 | C+ | |
| $270.65 | 35.53× | 2.91× | 2.61× | 17.92× | -1.3% | 25.7% | 9.8% | 7.3% | 8.2% | 5.1% | 4.7% | 0.57× | 2.71× | 3.6× | 1.19× | 1.6% | 9 | 2.34 | 3 | B+ | |
| Peer median | — | 35.53× | 3.55× | 2.61× | 17.92× | -47.2% | 25.7% | 9.8% | 7.3% | 8.2% | 5.7% | 2.7% | 0.52× | 1.18× | 5.82× | 1.44× | 0.2% | 8 | 4.34 | 3 | — |





