| 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) | |||
| $114.02 | 16.58× | 1.68× | 1.27× | 11.64× | 91.4% | 45.2% | 9.1% | 7.6% | 10.0% | 0.4% | 22.3% | 0.33× | -0.29× | 643.64× | 3.21× | 3.4% | 5 | 0.15 | 4 | A- | |
| $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+ | |
| $515.18 | 13.29× | 7.1× | 2.46× | 8.38× | 13.1% | 50.4% | 25.5% | 18.8% | 54.4% | 2.0% | 17.6% | 0.9× | -0.84× | 14.82× | 25.84× | 1.3% | 6 | 0.02 | 3 | B+ | |
| $35.73 | 25.42× | 0.99× | 1.36× | 15.3× | -27.4% | 80.3% | 6.9% | 6.0% | 4.3% | 1.4% | 7.7% | 1.1× | 6.88× | 6.37× | 2.71× | 5.7% | 5 | 1.32 | 3 | B- | |
| $35.68 | -44.37× | 1.23× | 5.63× | 47.14× | -50.9% | 80.9% | -18.7% | -12.7% | -2.8% | -0.1% | 12.4% | 0.83× | 18.45× | -0.98× | 2.84× | 3.1% | 8 | 0.14 | 2 | C+ | |
| $55.00 | -9.87× | -191.95× | 1.22× | -85.61× | 285.5% | 79.1% | -10.2% | -11.8% | 1864.9% | -0.6% | 4.8% | -88.68× | 60.82× | -5.33× | 0.57× | 2.6% | 5 | 0.22 | 2 | C+ | |
| Peer median | — | 11.45× | 1.23× | 2.46× | 8.38× | -7.3% | 80.3% | 6.9% | 6.0% | 22.1% | 1.4% | 12.2% | 0.83× | 6.88× | 5.69× | 2.71× | 2.6% | 6 | 0.22 | 3 | — |





