| 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) | |||
| $160.60 | 26.13× | 8.96× | 2.35× | 17.98× | -30.6% | 25.5% | 11.4% | 9.1% | 34.6% | 29.5% | 2.8% | 0.18× | 0.07× | 211.43× | 1.71× | 0.0% | 6 | 8.31 | 4 | A- | |
| $41.45 | -55.45× | 4.67× | 2.01× | 18.41× | -74.8% | 31.4% | 7.0% | 3.8% | 8.9% | 5.9% | 4.2% | 0.9× | 2.2× | 3.93× | 1.5× | 0.0% | 6 | 2.91 | 2 | B- | |
| $211.74 | 37.64× | 5.69× | 1.91× | 18.28× | 33.7% | 20.6% | 12.5% | 5.1% | 15.1% | 10.6% | 3.8% | 1.61× | 3.24× | 10.44× | 2.74× | 0.0% | 4 | 3.05 | 3 | B | |
| $624.19 | 21.7× | 7.5× | 1.62× | 15.25× | -53.9% | 19.3% | 10.1% | 7.5% | 34.6% | 28.0% | 4.3% | 0.13× | -0.36× | 0× | 1.22× | 0.2% | 6 | 6 | 4 | A | |
| $1,052.00 | 32.26× | 13.47× | 3.62× | 22.7× | -22.8% | 24.1% | 14.4% | 11.2% | 41.8% | 33.6% | 3.1% | 0.32× | -0.14× | 145.7× | 1.21× | 0.2% | 7 | 6.65 | 4 | A- | |
| $178.31 | 42.46× | 5.19× | 1.18× | 17.33× | -62.4% | 9.6% | 4.6% | 2.8% | 12.2% | 7.4% | 1.7% | 0.86× | 2.15× | 3.77× | 1.32× | 0.0% | 6 | 2.78 | 3 | B- | |
| Peer median | — | 32.26× | 5.69× | 1.91× | 18.28× | -53.9% | 20.6% | 10.1% | 5.1% | 15.1% | 10.6% | 3.8% | 0.86× | 2.15× | 3.93× | 1.32× | 0.0% | 6 | 3.05 | 3 | — |





