| 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) | |||
| $24.50 | -4.11× | 2.33× | 6.14× | -5.81× | -79.4% | 68.2% | -135.4% | -149.4% | -56.7% | -29.4% | 28.9% | 0.75× | -1.27× | -9.74× | 4.41× | 18.8% | 4 | 4.24 | 1 | C- | |
| $366.92 | 11.45× | 2.54× | 3.36× | 6.91× | -7.3% | 86.0% | 31.8% | 29.3% | 22.1% | 7.0% | 12.2% | 0.83× | 1.41× | 5.69× | 1.34× | 0.0% | 7 | 3.28 | 3 | B+ | |
| $94.26 | 16.59× | 4.03× | 4.86× | 7.55× | -40.8% | 69.9% | 42.8% | 32.8% | 27.2% | 13.9% | 12.3% | 0.39× | -0.02× | 21.73× | 1.62× | 3.8% | 7 | 5.06 | 4 | A- | |
| $6.61 | -2.43× | 0.92× | 3.52× | -11.49× | -212.9% | -47.7% | -90.6% | -144.6% | -37.8% | -11.0% | -9.8% | 1.05× | -5.66× | -16.99× | 1.27× | 0.0% | 3 | -2.23 | 1 | D+ | |
| $25.42 | 12.39× | 1.02× | 2.33× | 14.31× | 327.9% | 63.6% | 23.6% | 18.0% | 7.9% | 4.1% | 7.4% | 0.88× | 5.64× | 0.72× | 0.04× | 2.6% | 5 | -0.41 | 3 | B+ | |
| $9.69 | 8.26× | 0.74× | 5.55× | 16.8× | 2236.7% | 72.6% | 67.9% | 67.1% | 9.0% | 860.9% | 15.5% | 0.78× | 8.63× | 2.27× | 0× | 6.6% | 6 | 0.62 | 3 | B+ | |
| Peer median | — | 11.45× | 1.02× | 3.52× | 7.55× | -7.3% | 69.9% | 31.8% | 29.3% | 9.0% | 7.0% | 12.2% | 0.83× | 1.41× | 2.27× | 1.27× | 2.6% | 6 | 0.62 | 3 | — |





