| 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) | |||
| $154.58 | 18.34× | 0.81× | 0.63× | 7.36× | -47.8% | 23.9% | 4.7% | 3.4% | 4.4% | 3.5% | 9.1% | 0.29× | 1.41× | 28.63× | 2.19× | 0.0% | 8 | 3.02 | 4 | A- | |
| $72.99 | 11.53× | 2.86× | 0.83× | 8.99× | 296.8% | 24.7% | 9.3% | 7.2% | 24.8% | 17.2% | 12.5% | 0.39× | 0.76× | 1,934.09× | 2.09× | 1.1% | 6 | 6.27 | 4 | A- | |
| $53.21 | 32.58× | 2.82× | 1.45× | 19.62× | -121.1% | 43.6% | 5.8% | 4.5% | 8.7% | 4.7% | 0.9% | 1.51× | 6.51× | 23.97× | 1.33× | 0.0% | 8 | 2.49 | 3 | B- | |
| $32.10 | 14.22× | 1.38× | 0.68× | 5.99× | 54.6% | 44.0% | 6.1% | 4.8% | 9.7% | 5.6% | 8.8% | 0.54× | 0.91× | 246.58× | 1.8× | 2.6% | 6 | 2.64 | 3 | B+ | |
| $6.96 | 53.19× | 1.06× | 0.52× | 12.08× | 142.0% | 30.3% | 4.9% | 1.0% | 2.0% | 2.9% | 8.3% | 1× | 5.45× | 1.81× | 1.67× | 0.0% | 2 | 1.48 | 3 | B- | |
| $31.43 | 14.39× | 1.39× | 1.21× | 9.41× | -37.2% | 38.7% | 11.8% | 8.4% | 9.6% | 8.9% | 7.3% | 0.22× | 0.97× | 8.39× | 2.34× | 0.2% | 7 | 4.89 | 4 | A- | |
| Peer median | — | 14.39× | 1.39× | 0.83× | 9.41× | 54.6% | 38.7% | 6.1% | 4.8% | 9.6% | 5.6% | 8.3% | 0.54× | 0.97× | 23.97× | 1.8× | 0.2% | 6 | 2.64 | 3 | — |





