| 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) | |||
| $69.73 | -4.7× | 3.51× | 2.78× | -6.15× | -99.3% | 46.1% | 12.5% | -59.1% | -74.8% | 8.1% | 6.2% | 0.7× | -0.78× | 8.01× | 0.84× | 0.2% | 5 | 1.24 | 1 | C- | |
| $215.38 | 53.01× | 5.78× | 4.38× | 31.37× | -74.2% | 37.2% | 10.9% | 8.2% | 10.9% | 8.1% | 1.6% | 0.5× | -0.45× | 11.69× | 1.59× | 0.2% | 6 | 4.66 | 2 | B- | |
| $237.88 | 31.98× | 4.45× | 6.39× | 21.37× | -33.0% | 36.4% | 26.2% | 20.0% | 13.9% | 11.0% | 3.5% | 0.22× | 0.82× | 23.82× | 1.06× | 0.6% | 8 | 8.22 | 3 | B+ | |
| $239.21 | 18.28× | 3.55× | 4.99× | 22.82× | -64.7% | 42.1% | 15.8% | 27.3% | 19.4% | 6.9% | 3.5% | 0.15× | 0.53× | 9.89× | 1.35× | 0.2% | 5 | 6.36 | 4 | A- | |
| $66.59 | 31.55× | 2.71× | 3.4× | 15.47× | -20.4% | 61.0% | 17.7% | 11.3% | 9.0% | 7.4% | 5.6% | 0.5× | 2.16× | 7.54× | 0.71× | 0.5% | 8 | 3.53 | 3 | B+ | |
| $377.32 | -90.7× | 2.69× | 2.74× | 40.05× | -76.8% | 38.0% | 1.6% | -3.0% | -3.0% | -21.2% | 5.6% | 0.39× | 2.22× | 1.09× | 2.69× | 1.1% | 7 | 5.83 | 2 | B- | |
| Peer median | — | 31.55× | 3.55× | 4.38× | 22.82× | -64.7% | 38.0% | 15.8% | 11.3% | 10.9% | 7.4% | 3.5% | 0.39× | 0.82× | 9.89× | 1.35× | 0.5% | 7 | 5.83 | 3 | — |





