| 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) | |||
| $443.91 | 26.71× | 6.14× | 4.04× | 18.33× | 22.9% | 35.5% | 20.8% | 15.2% | 23.1% | 13.8% | 3.7% | 0.68× | 1.51× | 18.99× | 1.72× | 1.2% | 7 | 3.3 | 3 | B+ | |
| $86.61 | 40.72× | 2.97× | 1.62× | 12.91× | -64.9% | 30.5% | 8.7% | 4.0% | 7.3% | 7.2% | 5.5% | 0.67× | 1.98× | 1.73× | 3.66× | 0.2% | 7 | 5.23 | 2 | B- | |
| $21.80 | 206.89× | 30.13× | 11.98× | 89.93× | -78.4% | 31.4% | 16.0% | 5.8% | 14.5% | 11.0% | -0.2% | 1.25× | 2.55× | 3.99× | 1.54× | 0.0% | 4 | 4.1 | 2 | C+ | |
| Peer median | — | 123.8× | 16.55× | 6.8× | 51.42× | -71.6% | 30.9% | 12.4% | 4.9% | 10.9% | 9.1% | 2.7% | 0.96× | 2.27× | 2.86× | 2.6× | 0.1% | 6 | 4.66 | 2 | — |


