| 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) | |||
| $581.30 | 61.44× | 7.16× | 2.26× | 27.11× | -79.3% | 13.0% | 5.8% | 3.6% | 11.5% | 7.1% | 2.5% | 0.72× | 2.32× | 6.26× | 1.14× | 0.1% | 5 | 4.35 | 3 | B | |
| $298.78 | 34.71× | 10.43× | 5.11× | 27.58× | -47.1% | 20.5% | 14.3% | 14.6% | 29.8% | 24.0% | 8.5% | 0.01× | -2.05× | 0× | 1.6× | 0.5% | 5 | 5.37 | 3 | B | |
| $216.08 | 37.64× | 5.69× | 1.91× | 18.28× | 33.7% | 20.6% | 12.5% | 5.1% | 15.1% | 10.6% | 3.8% | 1.61× | 3.24× | 10.44× | 2.74× | 0.0% | 4 | 3.05 | 3 | B | |
| $645.20 | 21.7× | 7.5× | 1.62× | 15.25× | -53.9% | 19.3% | 10.1% | 7.5% | 34.6% | 28.0% | 4.3% | 0.13× | -0.36× | 0× | 1.22× | 0.2% | 6 | 6 | 4 | A | |
| $49.49 | -127.84× | 2.07× | 0.43× | -23.03× | -82.9% | -0.8% | -2.3% | -0.3% | -1.6% | 1.8% | -6.5% | 0.33× | 4.35× | -8.64× | 1.91× | 0.0% | 4 | 3.76 | 2 | C | |
| $169.61 | 26.13× | 8.96× | 2.35× | 17.98× | -30.6% | 25.5% | 11.4% | 9.1% | 34.6% | 29.5% | 2.8% | 0.18× | 0.07× | 211.43× | 1.71× | 0.0% | 6 | 8.31 | 4 | A- | |
| Peer median | — | 26.13× | 7.5× | 1.91× | 17.98× | -47.1% | 20.5% | 11.4% | 7.5% | 29.8% | 24.0% | 3.8% | 0.18× | 0.07× | 0× | 1.71× | 0.0% | 5 | 5.37 | 3 | — |





