| 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) | |||
| $173.50 | 32.67× | 8.54× | 4.09× | 12.71× | -20.8% | 55.4% | 27.9% | 12.5% | 26.1% | 13.2% | 7.1% | 0.77× | 0.57× | 18.61× | 2.82× | 2.1% | 7 | 5.86 | 4 | A- | |
| $317.24 | 73.84× | 21.01× | 26.74× | 50.62× | -45.5% | 67.8% | 39.9% | 36.2% | 28.4% | 16.4% | 1.6% | 0.8× | 1.41× | 7.94× | 1.71× | 0.7% | 8 | 12.32 | 3 | B+ | |
| $1.34 | -1.46× | -0.76× | 22.14× | -3.6× | -202.5% | -63.4% | -1274.9% | -1513.3% | 52.1% | 548.1% | -52.1% | -0.76× | -1.79× | -6.06× | 0.15× | 0.0% | 2 | -19.67 | 2 | C | |
| $288.49 | 20.19× | 7.46× | 9.85× | 13.56× | -9.2% | 80.3% | 55.3% | 48.8% | 36.9% | 22.6% | 6.4% | 0.44× | -0.43× | 11.53× | 1.84× | 0.7% | 7 | 8.24 | 4 | A | |
| $154.10 | 25.46× | 4.75× | 8.29× | 15.44× | -87.4% | 51.0% | 16.3% | 32.6% | 18.7% | 6.0% | 2.1% | 0.33× | 0.47× | 6.61× | 2.01× | 0.3% | 6 | 12.52 | 3 | B- | |
| $224.95 | -174.53× | 7.1× | 9.75× | 247.63× | -87.8% | 54.9% | 13.4% | -5.6% | -4.1% | 6.7% | 1.6% | 0.41× | 10.7× | 23.5× | 3.71× | 0.0% | 6 | 18.89 | 3 | B | |
| Peer median | — | 20.19× | 7.1× | 9.85× | 15.44× | -87.4% | 54.9% | 16.3% | 32.6% | 28.4% | 16.4% | 1.6% | 0.41× | 0.47× | 7.94× | 1.84× | 0.3% | 6 | 12.32 | 3 | — |





