| 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) | |||
| $826.94 | 36.47× | 15.9× | 4.67× | 45.89× | -61.8% | 19.8% | 3.6% | 12.8% | 43.7% | 6.3% | 2.1% | 0× | -2.4× | 0× | 0.98× | 0.2% | 6 | 2.74 | 4 | A- | |
| $269.03 | 47.74× | 7.62× | 4.33× | 20.56× | -44.2% | 18.4% | 12.1% | 9.1% | 16.0% | 4.0% | 1.2% | 0.62× | 0.93× | 6.04× | 1.53× | 0.4% | 4 | 1.51 | 3 | B+ | |
| $87.55 | 24.25× | 3.07× | 6.1× | 16.24× | 48.4% | 62.8% | 30.1% | 24.9% | 12.5% | 4.2% | 1.9% | 1.75× | 5.78× | 1.81× | 0.6× | 2.8% | 4 | 1.04 | 4 | A- | |
| $96.46 | 38.93× | 18.47× | 1.01× | 13.11× | 109.1% | 21.8% | 6.0% | 2.8% | 51.4% | 7.0% | 2.5% | 9.97× | 3.66× | 2.4× | 1.64× | 1.3% | 6 | 1.37 | 3 | B- | |
| $93.38 | 22.13× | 2.67× | 3.25× | 11.76× | -71.5% | 29.8% | 24.6% | 14.7% | 12.1% | 4.2% | -3.1% | 2.06× | 5.05× | 2.2× | 0.65× | 3.1% | 6 | 1 | 3 | B | |
| Peer median | — | 31.59× | 5.34× | 3.79× | 14.68× | 2.1% | 25.8% | 18.3% | 11.9% | 14.2% | 4.2% | 1.5% | 1.9× | 4.36× | 2.3× | 1.09× | 2.1% | 5 | 1.21 | 3 | — |




