| 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) | |||
| $294.07 | 11.26× | 3.45× | 2.61× | 9.33× | -4.7% | 80.5% | 30.2% | 23.3% | 30.7% | 5.3% | 10.4% | 0.74× | 1.05× | 40.68× | 6.59× | 1.6% | 8 | 1.35 | 4 | A | |
| $124.14 | 16.07× | 1.98× | 3.35× | 10.9× | 28.0% | 38.9% | 26.6% | 20.9% | 12.4% | 3.4% | 4.4% | 0.29× | 0.39× | 21.1× | 12.39× | 2.0% | 8 | 2.42 | 3 | B+ | |
| $43.63 | 11.19× | 0.55× | 0.6× | 2.35× | 841.8% | 70.9% | 7.6% | 7.0% | 6.4% | 0.3% | -2.8% | 0.47× | -3.57× | 3.12× | 1.16× | 2.8% | 6 | 0.47 | 3 | B+ | |
| $56.99 | 18.07× | 1.57× | 0.93× | 8.6× | 184.6% | 44.8% | 6.5% | 5.1% | 8.7% | 1.2% | 16.3% | 1.54× | 3.67× | 1.27× | 0.71× | 1.6% | 6 | 0.41 | 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 | — | 11.19× | 1.23× | 1.22× | 8.6× | 184.6% | 70.9% | 6.5% | 5.1% | 8.7% | 0.3% | 4.8% | 0.47× | 3.67× | 1.27× | 1.16× | 2.6% | 6 | 0.41 | 3 | — |





