| 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) | |||
| $187.39 | 24.96× | 8.59× | 1.83× | 16.94× | -64.6% | 15.3% | 9.5% | 7.4% | 34.5% | 26.6% | 4.7% | 0.24× | -0.65× | 0× | 1.81× | 1.0% | 7 | 9.3 | 3 | B+ | |
| $129.40 | 32.94× | 10.47× | 1.19× | 23.41× | -59.0% | 8.4% | 4.9% | 3.6% | 31.8% | 19.6% | 4.6% | 0.88× | 1.65× | 12.6× | 1.53× | 1.6% | 6 | 6.68 | 3 | B | |
| $316.26 | 18.25× | 2.56× | 0.85× | 9.93× | -1.8% | 21.8% | 7.0% | 4.7% | 14.0% | 6.0% | 6.3% | 1.36× | 2.66× | 12.43× | 1.48× | 1.7% | 7 | 2.8 | 3 | B+ | |
| $17.36 | -7.18× | 6.83× | 0.31× | 15.19× | -630.4% | 20.5% | 1.5% | -4.3% | -95.1% | 1.4% | 2.0% | 19.05× | 11.03× | 0.2× | 1.22× | 0.0% | 5 | 0.5 | 2 | B- | |
| $146.84 | 44.11× | 6.37× | 1.07× | 24.28× | -34.0% | 13.1% | 3.6% | 2.4% | 14.5% | 12.7% | 4.2% | 0.17× | -1.33× | 170.74× | 1.75× | 2.5% | 7 | 9.07 | 4 | A- | |
| $109.52 | 15.12× | 5.19× | 0.95× | 8.96× | 43.4% | 18.1% | 8.9% | 6.3% | 34.3% | 10.4% | 5.7% | 1.76× | 1.9× | 7.78× | 1.22× | 6.4% | 5 | 2.82 | 3 | B+ | |
| Peer median | — | 18.25× | 6.37× | 0.95× | 15.19× | -34.0% | 18.1% | 4.9% | 3.6% | 14.5% | 10.4% | 4.6% | 1.36× | 1.9× | 12.43× | 1.48× | 1.7% | 6 | 2.82 | 3 | — |





