| 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) | |||
| $38.81 | 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 | |
| $69.46 | 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 | |
| $216.08 | 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 | |
| $645.20 | 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 | |
| $1,093.60 | 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- | |
| $49.49 | -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 | |
| Peer median | — | 30.77× | 6.93× | 1.62× | 15.25× | -22.8% | 19.3% | 10.1% | 5.1% | 22.5% | 12.3% | 3.8% | 0.33× | 1.39× | 5.57× | 1.22× | 0.2% | 5 | 3.76 | 3 | — |





