| 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) | |||
| $196.06 | 36.03× | 4.64× | 1.47× | 21.42× | -88.3% | 10.1% | 5.3% | 4.1% | 12.9% | 11.4% | -0.4% | 0.18× | 0.01× | 17.19× | 1.43× | 0.0% | 7 | 3.98 | 3 | B | |
| $61.60 | 61.97× | 1.39× | 0.58× | 11.76× | -63.6% | 10.0% | 4.0% | 0.9% | 2.3% | 3.0% | 5.6% | 0.28× | -0.1× | 5.22× | 2.28× | 1.6% | 7 | 3.42 | 3 | B+ | |
| $59.10 | 19.4× | 2.29× | 2.33× | 10.54× | 49.0% | 38.5% | 15.6% | 12.0% | 11.8% | 9.8% | 6.8% | 0.22× | 0.32× | 15.4× | 2.3× | 0.4% | 8 | 7.2 | 4 | A- | |
| $243.23 | 30.96× | 20.02× | 0.9× | 16.55× | -60.7% | 9.2% | 4.7% | 2.9% | 64.6% | 19.8% | 4.3% | 2.49× | 1.09× | 0× | 0.99× | 0.1% | 5 | 2.52 | 3 | B- | |
| $11.07 | -8.54× | 0.45× | 0.3× | 7.1× | -75.0% | 19.8% | 0.9% | -3.5% | -5.3% | 0.8% | 5.1% | 0.52× | 2.89× | 0.38× | 2.37× | 2.7% | 5 | 2.22 | 2 | C+ | |
| $199.96 | 24.44× | 4.54× | 2.12× | 16.9× | -53.3% | 33.2% | 12.3% | 8.7% | 18.6% | 8.8% | 6.5% | 1.2× | 2.45× | 8.35× | 3.15× | 0.0% | 6 | 3.06 | 4 | A- | |
| Peer median | — | 24.44× | 2.29× | 0.9× | 11.76× | -60.7% | 19.8% | 4.7% | 2.9% | 11.8% | 8.8% | 5.6% | 0.52× | 1.09× | 5.22× | 2.3× | 0.4% | 6 | 3.06 | 3 | — |





