| 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) | |||
| $170.31 | 32.33× | 7.63× | 5.99× | 19.08× | -66.1% | 32.2% | 24.8% | 18.6% | 23.7% | 19.9% | 2.9% | 0.03× | 0.01× | 4,598.13× | 1.44× | 0.7% | 8 | 19.78 | 4 | A- | |
| $132.81 | 28.21× | 1.31× | 0.42× | 7.74× | -59.5% | 2.3% | 2.3% | 1.5% | 4.6% | 3.4% | 5.9% | 0.36× | 1.36× | 7.3× | 0.95× | 0.6% | 9 | 4.07 | 2 | C+ | |
| $32.90 | 78.71× | 1.36× | 0.47× | 8.02× | -22.3% | 8.0% | 1.2% | 0.6% | 1.8% | 1.2% | -6.2% | 0.84× | 3.02× | 1.16× | 1.11× | 1.3% | 7 | 2.4 | 2 | C | |
| $128.42 | 34.14× | -44.98× | 2.54× | 20.48× | 30.7% | 100.0% | 6.1% | 7.4% | -131.8% | 6.6% | -0.9% | -12.81× | 4.4× | 9.47× | 1.52× | 0.0% | 6 | 3.03 | 2 | C+ | |
| $12.07 | 54.19× | 1.21× | 1.05× | 6.82× | -140.3% | 2.6% | 2.6% | 2.0% | 2.3% | 1.9% | -5.5% | 0× | -0.33× | 0× | 1.86× | 1.6% | 6 | 5.22 | 3 | B- | |
| $15.10 | -4.87× | 1.22× | 0.43× | 18.21× | 22.9% | -9.9% | -13.3% | -8.8% | -25.0% | -9.5% | -9.1% | 1.59× | 9.8× | -4.56× | 1.23× | 0.0% | 3 | 1.47 | 2 | C | |
| Peer median | — | 34.14× | 1.22× | 0.47× | 8.02× | -22.3% | 2.6% | 2.3% | 1.5% | 1.8% | 1.9% | -5.5% | 0.36× | 3.02× | 1.16× | 1.23× | 0.6% | 6 | 3.03 | 2 | — |





