| 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) | |||
| $184.31 | 42.46× | 5.19× | 1.18× | 17.33× | -62.4% | 9.6% | 4.6% | 2.8% | 12.2% | 7.4% | 1.7% | 0.86× | 2.15× | 3.77× | 1.32× | 0.0% | 6 | 2.78 | 3 | 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 | |
| $301.35 | 34.71× | 10.43× | 5.11× | 27.58× | -47.1% | 20.5% | 14.3% | 14.6% | 29.8% | 24.0% | 8.5% | 0.01× | -2.05× | 0× | 1.6× | 0.5% | 5 | 5.37 | 3 | B | |
| $217.20 | 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 | |
| $8.84 | 453.95× | 2.91× | 0.42× | 13.7× | -41.6% | 9.4% | 1.0% | 0.1% | 0.6% | 1.3% | -1.3% | 1.25× | 3.63× | 1.31× | 1.48× | 0.9% | 6 | 3.42 | 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 | |
| Peer median | — | 34.71× | 5.69× | 1.07× | 14.93× | -41.6% | 9.4% | 6.4% | 3.5% | 15.1% | 10.6% | 3.8% | 1.25× | 3.24× | 1.31× | 1.6× | 0.5% | 5 | 3.42 | 3 | — |





