| 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) | |||
| $274.53 | 28.83× | 2.14× | 1.52× | 14.03× | -70.7% | 31.2% | 8.2% | 5.3% | 7.4% | 7.8% | 3.3% | 0.1× | -0.51× | 42.31× | 3.17× | 0.4% | 6 | 6.59 | 4 | A- | |
| $76.02 | 38.5× | 12.27× | 7.13× | 24.24× | -54.4% | 37.2% | 25.4% | 18.5% | 31.8% | 14.9% | 2.7% | 1.16× | 0.63× | 15.96× | 2.98× | 0.5% | 5 | 5.93 | 3 | B | |
| $100.54 | 19.43× | 3.65× | 1.7× | 12.71× | 11.3% | 36.0% | 12.2% | 8.7% | 18.8% | 10.3% | 4.7% | 1.11× | 2.29× | 7.16× | 1.93× | 0.2% | 5 | 1.74 | 3 | B+ | |
| $29.17 | -59.28× | 1.88× | 3.2× | 31.66× | -91.2% | 33.7% | 1.4% | -5.4% | -3.1% | 0.6% | 5.1% | 0.03× | -0.86× | 0× | 5.42× | 0.0% | 5 | 14.13 | 2 | B- | |
| $6.82 | 1,117.14× | 2.37× | 1.03× | 19.85× | -177.0% | 33.2% | 2.2% | 0.1% | 0.2% | 0.2% | 5.2% | 0.76× | 4.08× | 0× | 1.67× | 0.0% | 7 | 3.34 | 2 | C+ | |
| Peer median | — | 28.96× | 3.01× | 2.45× | 22.05× | -72.8% | 34.8% | 7.2% | 4.4% | 9.5% | 5.4% | 4.9% | 0.93× | 1.46× | 3.58× | 2.46× | 0.1% | 5 | 4.63 | 3 | — |




