| 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) | |||
| $885.31 | 16.92× | 2.2× | 2.2× | 29.96× | -9.1% | 47.5% | 17.5% | 13.7% | 13.7% | 1.9% | -17.2% | 4.88× | 18.53× | 0.33× | 0.83× | 1.9% | 5 | 0.13 | 2 | B- | |
| $50.10 | 14.18× | 1.34× | 2.11× | 13.48× | -39.5% | 56.1% | 19.7% | 15.9% | 10.1% | 3.4% | 3.1% | 1.21× | 3.35× | 0.48× | 0.42× | 2.4% | 8 | 0.27 | 2 | B- | |
| $121.54 | 16.14× | 1× | 1.26× | 23.91× | 55.9% | 44.6% | 11.8% | 8.5% | 6.7% | 0.9% | -34.9% | 3.37× | 15.13× | 0.24× | 0.48× | 2.5% | 5 | 0.13 | 2 | C+ | |
| $148.21 | 22.44× | 4.08× | 3.65× | 14.65× | -22.1% | 98.4% | 23.6% | 16.3% | 18.2% | 15.1% | 7.1% | 0.21× | -1.15× | 0× | 1.53× | 1.8% | 7 | 5.58 | 3 | B+ | |
| $48.38 | 19.43× | 1.16× | 1.13× | 20.48× | 143.0% | 59.7% | 6.3% | 6.6% | 6.7% | 0.9% | -13.9% | 2.25× | 9.05× | 0.2× | 2.43× | 3.1% | 8 | 0.56 | 2 | C+ | |
| $338.74 | 16.07× | 2.47× | 3.2× | 18.35× | 105.8% | 59.9% | 26.0% | 20.4% | 15.7% | 4.2% | -16.5% | 2.6× | 7.36× | 0.74× | 0.52× | 1.9% | 5 | 0.2 | 3 | B | |
| Peer median | — | 16.14× | 1.34× | 2.11× | 18.35× | 55.9% | 59.7% | 19.7% | 15.9% | 10.1% | 3.4% | -13.9% | 2.25× | 7.36× | 0.24× | 0.52× | 2.4% | 7 | 0.27 | 2 | — |





