| 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) | |||
| $238.91 | 19.6× | 5.14× | 4.33× | 10.86× | -19.4% | 83.2% | 27.6% | 22.1% | 26.2% | 18.4% | 4.6% | 0.09× | -0.27× | 166.82× | 1.09× | 1.0% | 6 | 3.13 | 3 | B+ | |
| $302.32 | 20.41× | 14.83× | 4.08× | 14.03× | 0.9% | 48.2% | 18.6% | 20.1% | 73.2% | 23.9% | 5.9% | 0.87× | 0.16× | 8.88× | 0.17× | 2.9% | 6 | 2.49 | 3 | B+ | |
| $10.06 | -19.63× | 1.31× | 1.84× | 14.96× | -136.0% | 67.5% | -6.0% | -9.3% | -6.6% | -3.0% | 8.3% | 0.38× | 2.41× | -1.66× | 1.07× | 0.0% | 5 | -0.42 | 2 | B- | |
| $49.63 | -215.11× | 31.99× | 0.22× | 19.45× | 58.0% | 13.2% | -0.1% | -0.1% | -15.2% | -1.7% | -21.0% | 9.46× | -3.18× | -0.42× | 1.06× | 6.1% | 6 | 4.14 | 2 | C+ | |
| $115.28 | 20.91× | 9.84× | 5.65× | 13.35× | 33.7% | 74.3% | 38.6% | 27.0% | 47.1% | 20.4% | 6.3% | 1.24× | 1.16× | 9.32× | 1.26× | 4.3% | 7 | 3.27 | 3 | B+ | |
| $180.93 | 20.95× | 4.63× | 3.19× | 11.03× | 110.9% | 69.2% | 21.8% | 15.2% | 22.1% | 18.4% | 8.8% | 0.1× | -0.3× | 0× | 1.09× | 0.0% | 6 | 2.53 | 4 | A- | |
| Peer median | — | 20.41× | 9.84× | 3.19× | 14.03× | 33.7% | 67.5% | 18.6% | 15.2% | 22.1% | 18.4% | 6.3% | 0.87× | 0.16× | 0× | 1.07× | 2.9% | 6 | 2.53 | 3 | — |





