| 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) | |||
| $186.88 | 6.82× | 2.1× | 2.43× | 2.32× | 9.5% | 73.2% | 47.7% | 33.2% | 28.7% | 25.8% | 20.3% | 0.07× | -2.54× | 46.89× | 1.24× | 0.9% | 6 | 2.33 | 5 | A+ | |
| $18.36 | 16.35× | 0.85× | 1.66× | 8.69× | -95.2% | 58.7% | 18.0% | 12.6% | 6.5% | 3.6% | 7.8% | 0.85× | 1.66× | 0.47× | 0.26× | 3.5% | 5 | -0.68 | 2 | C+ | |
| $70.52 | 14.67× | 1.46× | 2.55× | 6.35× | -12.4% | 65.9% | 24.7% | 19.4% | 11.1% | 15.5% | 6.8% | 0.05× | -2.92× | 0.75× | 11× | 4.9% | 8 | -0.32 | 3 | B+ | |
| $33.31 | 17.55× | 0.94× | 0.52× | 12.41× | -116.7% | 29.7% | 3.3% | 3.0% | 5.3% | 1.1% | 22.0% | 0.37× | 3.21× | 4.17× | 0× | 3.2% | 4 | 0.54 | 2 | C+ | |
| $19.97 | 11.16× | 1.1× | 3.4× | 6.22× | 102.4% | 88.5% | 83.6% | 34.1% | 11.1% | 9.0% | 18.2% | 0.59× | 2.15× | 6.9× | 0.19× | 0.2% | 4 | 1.06 | 4 | A | |
| $153.83 | 18.21× | 3.81× | 4.1× | 13.29× | 60.7% | 73.9% | 28.9% | 22.5% | 20.9% | 8.8% | 11.2% | 0.01× | -0.38× | 646.4× | 0× | 0.0% | 6 | 1.91 | 3 | B+ | |
| Peer median | — | 16.35× | 1.1× | 2.55× | 8.69× | -12.4% | 65.9% | 24.7% | 19.4% | 11.1% | 8.8% | 11.2% | 0.37× | 1.66× | 4.17× | 0.19× | 3.2% | 5 | 0.54 | 3 | — |





