| 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) | |||
| $303.10 | 35.81× | 7.61× | 4.62× | 24.02× | -36.3% | 44.5% | 18.1% | 12.9% | 21.2% | 11.9% | 2.6% | 0.97× | 2.54× | 12.08× | 1.08× | 1.0% | 5 | 3.98 | 3 | B | |
| $285.52 | 32.08× | 4.54× | 2.07× | 13.33× | -57.5% | 29.5% | 11.2% | 6.5% | 14.2% | 7.5% | 3.5% | 1.26× | 2.32× | 3.98× | 2.33× | 0.0% | 7 | 3.69 | 3 | B | |
| $102.06 | 19.8× | 129.14× | 1.73× | 14.55× | 384.0% | 42.3% | 24.7% | 8.7% | 652.2% | 20.4% | 3.5% | 61.33× | 4.6× | 12.78× | 0.66× | 5.2% | 5 | 2.02 | 3 | B | |
| $221.67 | 34.79× | 13.5× | 6.16× | 22.98× | -38.2% | 50.5% | 23.1% | 17.8% | 38.9% | 23.4% | 2.7% | 0.53× | 0.77× | 24.52× | 1.43× | 1.0% | 8 | 13.44 | 3 | B+ | |
| $46.17 | 89.29× | 2.98× | 3.29× | 14.82× | -67.4% | 20.7% | 5.2% | 58.0% | 52.5% | 2.0% | 0.8% | 1.09× | 3.93× | 0.76× | 0.58× | 0.1% | 3 | 1.04 | 1 | C- | |
| $165.94 | 21.72× | 6.54× | 4.08× | 15.58× | 31.5% | 50.2% | 22.7% | 18.4% | 29.5% | 15.7% | 4.3% | 0.64× | 1.03× | 22.52× | 0.68× | 2.9% | 8 | 5.43 | 3 | B+ | |
| Peer median | — | 32.08× | 6.54× | 3.29× | 14.82× | -38.2% | 42.3% | 22.7% | 17.8% | 38.9% | 15.7% | 3.5% | 1.09× | 2.32× | 12.78× | 0.68× | 1.0% | 7 | 3.69 | 3 | — |





