| 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) | |||
| $218.36 | 31.75× | 5.33× | 1.58× | 13.2× | -77.0% | 13.3% | 7.2% | 5.0% | 16.8% | 9.3% | 5.0% | 0.53× | 1.18× | 12.19× | 0.83× | 0.9% | 7 | 6.29 | 3 | B+ | |
| $129.80 | 28.21× | 1.31× | 0.42× | 7.74× | -59.5% | 2.3% | 2.3% | 1.5% | 4.6% | 3.4% | 5.9% | 0.36× | 1.36× | 7.3× | 0.95× | 0.6% | 9 | 4.07 | 2 | C+ | |
| $125.50 | 32.94× | 10.47× | 1.19× | 23.41× | -59.0% | 8.4% | 4.9% | 3.6% | 31.8% | 19.6% | 4.6% | 0.88× | 1.65× | 12.6× | 1.53× | 1.6% | 6 | 6.68 | 3 | B | |
| $312.43 | 18.25× | 2.56× | 0.85× | 9.93× | -1.8% | 21.8% | 7.0% | 4.7% | 14.0% | 6.0% | 6.3% | 1.36× | 2.66× | 12.43× | 1.48× | 1.7% | 7 | 2.8 | 3 | B+ | |
| $24.50 | 25.91× | 1.64× | 0.68× | 9.16× | 28.9% | 85.4% | 3.6% | 2.6% | 6.3% | 4.5% | 5.3% | 0.31× | 1.21× | 9.7× | 1.33× | 1.1% | 7 | 3.41 | — | — | |
| $59.23 | 127.51× | 1.2× | 1.14× | 10.6× | -46.1% | 28.3% | 3.4% | 0.9% | 0.9% | 1.5% | 9.0% | 0.41× | 2.48× | 1.55× | 0.86× | 1.4% | 7 | 2.25 | 3 | B- | |
| Peer median | — | 28.21× | 1.64× | 0.85× | 9.93× | -46.1% | 21.8% | 3.6% | 2.6% | 6.3% | 4.5% | 5.9% | 0.41× | 1.65× | 9.7× | 1.33× | 1.4% | 7 | 3.41 | 3 | — |





