| 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) | |||
| $188.67 | 26.06× | 56.78× | 2.8× | 16.32× | 46.3% | 67.7% | 15.8% | 11.2% | 227.9% | 18.8% | 6.5% | 11.31× | 1.54× | 9.15× | 1× | 0.0% | 7 | 3.92 | 3 | B | |
| $8.70 | -1.29× | 1.22× | 0.39× | -1.71× | 26.5% | 57.0% | 0.5% | -30.1% | -94.3% | 0.9% | 11.7% | 0.57× | -0.09× | 0.73× | 0.89× | 0.0% | 3 | 1.08 | 1 | C- | |
| $13.61 | 42.49× | 8.01× | 1.78× | 21.13× | 35.7% | 38.3% | 8.7% | 4.2% | 19.0% | 10.1% | 5.9% | 1.17× | 2.14× | 15.53× | 1.72× | 2.4% | 7 | 4.02 | 4 | A- | |
| $83.41 | 17.13× | 1.52× | 0.83× | 11.92× | 104.0% | 34.1% | 8.1% | 4.9% | 8.9% | 7.4% | 7.7% | 0.56× | 3.17× | 18.01× | 1.27× | 0.7% | 7 | 2.85 | 3 | B+ | |
| $81.42 | 48.68× | 12.56× | 5.19× | 23.73× | -65.2% | 49.1% | 17.1% | 10.6% | 25.8% | 17.7% | 2.5% | 0.66× | 0.78× | 12.74× | 1.32× | 0.7% | 8 | 8.31 | 3 | B+ | |
| Peer median | — | 29.81× | 4.76× | 1.31× | 16.52× | 31.1% | 43.7% | 8.4% | 4.6% | 14.0% | 8.7% | 6.8% | 0.61× | 1.46× | 14.13× | 1.29× | 0.7% | 7 | 3.43 | 3 | — |




