| 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) | |||
| $141.04 | 54.35× | 3.23× | 4× | 19.33× | -76.2% | 44.4% | 28.9% | 7.4% | 6.0% | 10.9% | 3.1% | 0.98× | 4.19× | 4.62× | 3.35× | 0.5% | 7 | 4.49 | 2 | C+ | |
| $107.91 | 21.09× | 2.45× | 3.02× | 15.09× | -37.7% | 44.9% | 14.2% | 14.3% | 11.6% | 8.9% | 4.2% | 0.04× | -0.64× | 22.24× | 4.77× | 0.0% | 4 | 7.59 | 3 | B | |
| $11.80 | -4.37× | 2.48× | 1.67× | -5.31× | -123.2% | 34.0% | -35.9% | -38.2% | -56.8% | -38.3% | 5.2% | 0.37× | -0.06× | -1,095.69× | 2.94× | 0.0% | 6 | 3.94 | 2 | C+ | |
| $33.03 | 31.63× | 2.26× | 2.37× | 22.02× | -50.6% | 42.0% | 13.4% | 7.5% | 7.1% | 7.3% | 3.8% | 0.61× | 3.17× | 6.41× | 3.68× | 1.3% | 5 | 2.52 | 2 | B- | |
| $33.63 | -12.31× | 0.98× | 0.68× | -95.5× | -88.2% | 9.3% | -4.1% | -5.6% | -8.0% | -4.7% | -1.0% | 0.24× | -8.32× | -5.93× | 3.16× | 0.0% | 6 | 4.06 | 2 | C | |
| $207.43 | 36.4× | 3.96× | 2.74× | 17.18× | -74.5% | 40.4% | 14.4% | 7.5% | 10.8% | 6.9% | 4.6% | 1.73× | 4.67× | 2.67× | 2.71× | 0.5% | 7 | 2.32 | 2 | C+ | |
| Peer median | — | 21.09× | 2.45× | 2.37× | 15.09× | -74.5% | 40.4% | 13.4% | 7.5% | 7.1% | 6.9% | 4.2% | 0.37× | -0.06× | 2.67× | 3.16× | 0.0% | 6 | 3.94 | 2 | — |





