| 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) | |||
| $262.46 | 15.63× | 1.79× | 0.22× | 12.29× | -74.8% | 15.5% | 4.2% | 1.4% | 11.6% | 7.5% | 7.5% | 2.1× | 6.62× | 3.05× | 1.08× | 0.5% | 6 | 3.24 | 4 | A- | |
| $205.10 | 9.22× | 1.16× | 0.25× | 10.55× | 184.2% | 17.1% | 5.6% | 2.7% | 12.6% | 6.8% | 12.6% | 1.63× | 6.14× | 3.59× | 0.95× | 0.0% | 6 | 2.54 | 4 | A | |
| $21.37 | 7.1× | -3.61× | 0.63× | 6.1× | 136.4% | 43.7% | 15.4% | 8.9% | -50.7% | 21.0% | 18.8% | -3.87× | 2.83× | 4.08× | 1.27× | 3.6% | 7 | 2.38 | 3 | B | |
| $19.81 | 13.37× | 2.04× | 2× | 8.72× | 73.7% | 34.2% | 18.7% | 15.2% | 15.5% | 15.5% | 9.0% | 0× | -0.25× | 0× | 2.91× | 2.1% | 7 | 7.43 | 4 | A- | |
| $53.45 | 25.7× | 1.08× | 0.25× | 14.93× | -1.2% | 10.8% | -1.6% | 1.0% | 4.2% | -1.1% | 19.6% | 3.02× | 10.98× | -0.47× | 2.2× | 0.0% | 7 | 1.76 | 3 | B- | |
| $3.46 | -0.9× | 4.59× | 2.43× | -1.47× | -18436.8% | -92.8% | -258.7% | -199.3% | -376.1% | -53.8% | -116.2% | 1.2× | 0.06× | -36.82× | 1.25× | 0.0% | 1 | -4.53 | 2 | C | |
| Peer median | — | 9.22× | 1.16× | 0.63× | 8.72× | 73.7% | 17.1% | 5.6% | 2.7% | 4.2% | 6.8% | 12.6% | 1.2× | 2.83× | 0× | 1.27× | 0.0% | 7 | 2.38 | 3 | — |





