| 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) | |||
| $113.63 | 47.08× | 6.38× | 4.82× | 22.49× | -83.0% | 35.3% | 14.9% | 10.2% | 13.5% | 7.5% | 1.9% | 0.87× | 2.33× | 6.94× | 1.59× | 1.3% | 8 | 4.93 | 2 | B- | |
| $78.75 | 38.5× | 12.27× | 7.13× | 24.24× | -54.4% | 37.2% | 25.4% | 18.5% | 31.8% | 14.9% | 2.7% | 1.16× | 0.63× | 15.96× | 2.98× | 0.5% | 5 | 5.93 | 3 | B | |
| $604.27 | -8.79× | 13.12× | 20.22× | -8.8× | -124.1% | 41.7% | 17.4% | -230.1% | -149.3% | 7.9% | 0.5% | 0.36× | 0.05× | 24.07× | 1.68× | 0.0% | 6 | 13.15 | 1 | C- | |
| $7.73 | -43.03× | 5.51× | 12.17× | 204.5× | -132.2% | 36.0% | -1.6% | -28.6% | -13.0% | -0.7% | -1.9% | 0.07× | -21.29× | -0.07× | 4.96× | 0.0% | 4 | 7.98 | 2 | C | |
| $88.80 | 22.94× | 3.15× | 8.53× | 18.41× | -48.7% | 76.3% | 38.2% | 37.2% | 13.7% | 11.0% | 2.6% | 0.01× | -0.4× | 0× | 10.06× | 1.5% | 5 | 13.58 | 4 | A- | |
| $129.31 | -27.25× | 1.41× | 2.08× | 164.1× | -31.5% | 31.7% | 6.4% | -7.6% | -5.2% | 4.0% | 4.2% | 0.02× | -19.04× | 43.42× | 3.97× | 0.0% | 8 | 8.2 | 3 | B+ | |
| Peer median | — | -8.79× | 5.51× | 8.53× | 24.24× | -54.4% | 37.2% | 17.4% | -7.6% | -5.2% | 7.9% | 2.6% | 0.07× | -0.4× | 15.96× | 3.97× | 0.0% | 5 | 8.2 | 3 | — |





