| 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) | |||
| $154.54 | 61.87× | 4.88× | 1.48× | 20.75× | -40.6% | 24.8% | 7.2% | 2.4% | 8.0% | 6.5% | 3.4% | 0.74× | 1.59× | 5.92× | 1.3× | 0.9% | 6 | 2.91 | 2 | B- | |
| $68.75 | 30.77× | 6.93× | 1.07× | 14.93× | 54.7% | 7.5% | 6.4% | 3.5% | 22.5% | 12.3% | 4.0% | 1.35× | 1.39× | 5.57× | 1.14× | 0.8% | 5 | 1.85 | 3 | B | |
| $49.64 | -127.84× | 2.07× | 0.43× | -23.03× | -82.9% | -0.8% | -2.3% | -0.3% | -1.6% | 1.8% | -6.5% | 0.33× | 4.35× | -8.64× | 1.91× | 0.0% | 4 | 3.76 | 2 | C | |
| $5.23 | -1,771× | 18.44× | 0.7× | 14.24× | 1362.8% | 17.5% | 4.2% | -0.0% | -0.9% | 4.6% | -5.6% | 18.06× | 7.03× | 1.14× | 2.57× | 28.1% | 4 | 1.83 | 2 | C | |
| $38.64 | 12.62× | 3.48× | 0.67× | 8.34× | 520.6% | 14.8% | 7.3% | 5.3% | 27.6% | 8.5% | 9.2% | 2.08× | 2.79× | 3.59× | 1.22× | 1.6% | 6 | 2.41 | 4 | A | |
| $579.64 | 61.44× | 7.16× | 2.26× | 27.11× | -79.3% | 13.0% | 5.8% | 3.6% | 11.5% | 7.1% | 2.5% | 0.72× | 2.32× | 6.26× | 1.14× | 0.1% | 5 | 4.35 | 3 | B | |
| Peer median | — | 12.62× | 6.93× | 0.7× | 14.24× | 54.7% | 13.0% | 5.8% | 3.5% | 11.5% | 7.1% | 2.5% | 1.35× | 2.79× | 3.59× | 1.22× | 0.8% | 5 | 2.41 | 3 | — |





