| 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) | |||
| $175.01 | 37.82× | 28.88× | 21.03× | 31.43× | 12.0% | 71.1% | 60.4% | 55.6% | 76.3% | 62.9% | 2.1% | 0.07× | 0.01× | 503.42× | 3.91× | 0.0% | 6 | 37.17 | 4 | A- | |
| $492.91 | 80.52× | 5.54× | 10.08× | 47.85× | -90.1% | 49.5% | 10.7% | 12.5% | 6.9% | 5.4% | 1.9% | 0.07× | -0.15× | 28.2× | 2.85× | 0.0% | 8 | 29.84 | 3 | B- | |
| $317.24 | 73.84× | 21.01× | 26.74× | 50.62× | -45.5% | 67.8% | 39.9% | 36.2% | 28.4% | 16.4% | 1.6% | 0.8× | 1.41× | 7.94× | 1.71× | 0.7% | 8 | 12.32 | 3 | B+ | |
| $93.35 | 758.71× | -115.7× | 131.28× | 375.58× | -506.4% | 39.0% | -28.5% | 46.6% | -41.1% | -8.5% | -0.6% | -0.45× | -1.57× | 0× | 2.15× | 0.0% | 4 | 5.9 | 2 | C | |
| $49.64 | -26.04× | 9.34× | 6.07× | 23.11× | -2438.2% | 71.7% | -0.9% | -22.7% | -35.0% | -0.1% | -23.3% | 8.94× | 10.48× | -0.04× | 0.46× | 0.1% | 2 | 0.1 | 1 | D+ | |
| $58.89 | -614.6× | 1.54× | 3.33× | 14.5× | -95.4% | 34.8% | -4.2% | -0.5% | -0.2% | -0.0% | -2.8% | 0.41× | 2.25× | -2.03× | 2.02× | 0.0% | 5 | 2.63 | 1 | C- | |
| Peer median | — | 73.84× | 5.54× | 10.08× | 47.85× | -95.4% | 49.5% | -0.9% | 12.5% | -0.2% | -0.0% | -0.6% | 0.41× | 1.41× | 0× | 2.02× | 0.0% | 5 | 5.9 | 2 | — |





