| 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) | |||
| $343.34 | 28.71× | 4.92× | 9.44× | 17.09× | 27.8% | 25.0% | 46.7% | 37.0% | 19.3% | 11.5% | 6.4% | 1.11× | 3.06× | 7.4× | 0.75× | 5.1% | 5 | 2.97 | 3 | B+ | |
| $45.60 | 24.69× | 3.03× | 7.34× | 16.73× | 86.4% | 22.7% | 40.0% | 29.7% | 12.3% | 6.8% | 6.9% | 1.3× | 5.01× | 3.93× | 0.13× | 5.8% | 6 | 1.39 | 3 | B+ | |
| $162.25 | 28.37× | 2.05× | 8.17× | 17.57× | 3.2% | 28.4% | 44.1% | 28.8% | 7.3% | 4.9% | 6.6% | 1.11× | 6.14× | 2.34× | 1.28× | 5.0% | 7 | 1.44 | 3 | B | |
| $4.91 | 28.33× | 1.22× | 4.48× | 14.45× | 616.1% | 36.0% | 20.5% | 16.0% | 4.4% | 31.4% | 7.3% | 0.34× | 1.87× | 3.05× | 11.58× | 5.8% | 7 | 2.35 | 4 | A- | |
| $40.02 | -154.7× | 1.24× | 5.21× | 18.82× | 147.0% | 9.3% | 21.0% | -0.6% | -0.1% | -26.2% | 5.8% | 0.93× | 7.83× | 0.99× | 1.25× | 5.6% | 4 | 0.79 | 3 | B- | |
| $56.47 | 199.08× | 1.23× | 1.55× | 9.84× | -361.6% | 85.8% | 7.6% | 1.4% | 1.1% | 1.6% | -14.5% | 1.07× | 4.21× | 1.25× | 1.92× | 0.4% | 6 | 1.41 | 2 | C | |
| Peer median | — | 28.33× | 1.24× | 5.21× | 16.73× | 86.4% | 28.4% | 21.0% | 16.0% | 4.4% | 4.9% | 6.6% | 1.07× | 5.01× | 2.34× | 1.28× | 5.6% | 6 | 1.41 | 3 | — |





