| 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) | |||
| $58.89 | -614.6× | 1.54× | 3.33× | 14.5× | -95.4% | 34.8% | -4.2% | -0.5% | -0.2% | -0.0% | -2.8% | 0.41× | 2.25× | -2.03× | 2.02× | 0.0% | 5 | 2.63 | 1 | C- | |
| $492.91 | 80.52× | 5.54× | 10.08× | 47.85× | -90.1% | 49.5% | 10.7% | 12.5% | 6.9% | 5.4% | 1.9% | 0.07× | -0.15× | 28.2× | 2.85× | 0.0% | 8 | 29.84 | 3 | B- | |
| $154.10 | 25.46× | 4.75× | 8.29× | 15.44× | -87.4% | 51.0% | 16.3% | 32.6% | 18.7% | 6.0% | 2.1% | 0.33× | 0.47× | 6.61× | 2.01× | 0.3% | 6 | 12.52 | 3 | B- | |
| $732.38 | 12.71× | 7.8× | 8.11× | 9.62× | 56.7% | 80.7% | 74.6% | 63.8% | 61.4% | 50.1% | 5.5% | 0.04× | -0.3× | 937.17× | 3.31× | 0.1% | 8 | 14.13 | 4 | A+ | |
| $179.39 | 37.82× | 28.88× | 21.03× | 31.43× | 12.0% | 71.1% | 60.4% | 55.6% | 76.3% | 62.9% | 2.1% | 0.07× | 0.01× | 503.42× | 3.91× | 0.0% | 6 | 37.17 | 4 | A- | |
| $173.50 | 32.67× | 8.54× | 4.09× | 12.71× | -20.8% | 55.4% | 27.9% | 12.5% | 26.1% | 13.2% | 7.1% | 0.77× | 0.57× | 18.61× | 2.82× | 2.1% | 7 | 5.86 | 4 | A- | |
| Peer median | — | 32.67× | 7.8× | 8.29× | 15.44× | -20.8% | 55.4% | 27.9% | 32.6% | 26.1% | 13.2% | 2.1% | 0.07× | 0.01× | 28.2× | 2.85× | 0.1% | 7 | 14.13 | 4 | — |





