| 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) | |||
| $377.32 | -90.7× | 2.69× | 2.74× | 40.05× | -76.8% | 38.0% | 1.6% | -3.0% | -3.0% | -21.2% | 5.6% | 0.39× | 2.22× | 1.09× | 2.69× | 1.1% | 7 | 5.83 | 2 | B- | |
| $215.38 | 53.01× | 5.78× | 4.38× | 31.37× | -74.2% | 37.2% | 10.9% | 8.2% | 10.9% | 8.1% | 1.6% | 0.5× | -0.45× | 11.69× | 1.59× | 0.2% | 6 | 4.66 | 2 | B- | |
| $78.75 | 38.5× | 12.27× | 7.13× | 24.24× | -54.4% | 37.2% | 25.4% | 18.5% | 31.8% | 14.9% | 2.7% | 1.16× | 0.63× | 15.96× | 2.98× | 0.5% | 5 | 5.93 | 3 | B | |
| $221.49 | 36.56× | 4.99× | 3.15× | 16.78× | -79.9% | 39.1% | 15.9% | 9.1% | 14.5% | 10.3% | 3.2% | 0.52× | 1.2× | 7.3× | 3.02× | 0.2% | 8 | 8.16 | 3 | B+ | |
| $141.68 | 80.95× | 3.31× | 4.44× | 28.19× | -71.9% | 41.6% | 11.9% | 5.5% | 4.1% | 5.5% | 1.1% | 0.26× | -0.26× | 5.43× | 3.69× | 0.0% | 7 | 7.69 | 3 | B- | |
| $40.02 | 158.52× | 1.75× | 1.32× | 13.67× | -61.8% | 27.1% | 13.9% | 0.8% | 1.1% | 2.2% | 10.1% | 1.05× | 4.44× | 3.45× | 2.57× | 1.4% | 8 | 2.63 | 3 | B+ | |
| Peer median | — | 53.01× | 4.99× | 4.38× | 24.24× | -71.9% | 37.2% | 13.9% | 8.2% | 10.9% | 8.1% | 2.7% | 0.52× | 0.63× | 7.3× | 2.98× | 0.2% | 7 | 5.93 | 3 | — |





