| 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) | |||
| $0.03 | -0.43× | -0.4× | 0.43× | -3.67× | -1949.9% | 3.2% | -83.5% | -100.2% | 92.7% | 229.5% | -1.6% | -0.66× | -2.26× | -5.01× | 0.25× | 0.0% | — | — | — | — | |
| $350.98 | 37.85× | 44.61× | 10.44× | 29.22× | -52.9% | 48.8% | 33.0% | 27.6% | 117.9% | 53.2% | 2.7% | 0.71× | 0.25× | 0× | 1.02× | 0.3% | 9 | 12.79 | 3 | B+ | |
| $178.15 | 37.82× | 28.88× | 21.03× | 31.43× | 32.2% | 71.1% | 60.4% | 55.6% | 76.3% | 62.9% | 2.1% | 0.07× | 0.01× | 503.42× | 3.91× | 0.0% | 6 | 34.42 | 4 | A- | |
| $547.19 | 20.72× | 6.26× | 8.35× | 13.87× | -43.5% | 67.9% | 46.8% | 40.3% | 30.2% | 20.6% | 2.4% | 0.29× | 0.52× | 50.88× | 1.23× | 1.0% | 6 | 9.55 | 3 | B+ | |
| $322.31 | 73.84× | 21.01× | 26.74× | 50.62× | -44.1% | 67.8% | 39.9% | 36.2% | 28.4% | 16.4% | 1.6% | 0.8× | 1.41× | 7.94× | 1.71× | 0.7% | 8 | 11.11 | 3 | B+ | |
| $514.21 | 80.52× | 5.54× | 10.08× | 47.85× | -90.6% | 49.5% | 10.7% | 12.5% | 6.9% | 5.4% | 1.9% | 0.07× | -0.15× | 28.2× | 2.85× | 0.0% | 7 | 17.83 | 3 | B- | |
| Peer median | — | 37.85× | 21.01× | 10.44× | 31.43× | -44.1% | 67.8% | 39.9% | 36.2% | 30.2% | 20.6% | 2.1% | 0.29× | 0.25× | 28.2× | 1.71× | 0.3% | 7 | 12.79 | 3 | — |




