| 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) | |||
| $288.70 | 28.76× | 9.16× | 9.44× | 21.2× | -64.9% | 59.7% | 32.0% | 32.8% | 31.8% | 21.8% | 1.9% | 0.14× | 0.16× | 175.32× | 2.01× | 0.3% | 5 | 8.85 | 3 | B+ | |
| $268.16 | 31.66× | 5.98× | 3.43× | 15.28× | -78.2% | 50.3% | 11.2% | 10.8% | 18.9% | 10.7% | 0.3% | 0.37× | 0.4× | 35.17× | 1.05× | 0.0% | 5 | 4.1 | 4 | A- | |
| $639.61 | 27.53× | 7.66× | 8.28× | 16.38× | -56.5% | 82.0% | 41.4% | 30.1% | 27.8% | 18.0% | 2.8% | 0.39× | 0.46× | 71.48× | 2.6× | 0.3% | 4 | 5.65 | 3 | B+ | |
| $540.92 | 20.72× | 6.26× | 8.35× | 13.87× | -44.5% | 67.9% | 46.8% | 40.3% | 30.2% | 20.6% | 2.4% | 0.29× | 0.52× | 50.88× | 1.23× | 1.0% | 6 | 9.32 | 4 | A- | |
| $18.91 | 41.76× | 3.68× | 4.14× | 35.58× | -71.7% | 80.1% | 7.6% | 9.9% | 8.8% | 5.9% | 7.2% | 0.06× | -1.5× | 0× | 7.64× | 0.0% | 6 | 5.15 | 3 | B | |
| $4.96 | -29.89× | 6.05× | 2.33× | -105.58× | -415.4% | 55.0% | -9.0% | -7.8% | -20.2% | -8.2% | 3.2% | 2.06× | -22.18× | -5.98× | 3.56× | 0.0% | 5 | -0.57 | 2 | C | |
| Peer median | — | 27.53× | 6.05× | 4.14× | 15.28× | -71.7% | 67.9% | 11.2% | 10.8% | 18.9% | 10.7% | 2.8% | 0.37× | 0.4× | 35.17× | 2.6× | 0.0% | 5 | 5.15 | 3 | — |





