| 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) | |||
| $923.95 | 17.92× | 2.58× | 5.63× | 13.81× | 118.6% | 85.4% | 24.9% | 31.4% | 14.4% | 8.5% | 5.1% | 0.09× | -0.07× | 81.69× | 4.13× | 0.5% | 6 | 7.59 | 4 | A | |
| $464.69 | 22.84× | 20.34× | 4.79× | 13.11× | 93.9% | 70.8% | 29.1% | 21.0% | 89.1% | 13.2% | 4.6% | 6.31× | 2.69× | 3.88× | 1.14× | 2.9% | 8 | 2.55 | 3 | B+ | |
| $257.70 | 19.89× | 1.41× | 2.63× | 10.1× | 99.0% | 70.5% | 19.1% | 13.2% | 7.1% | 6.6% | 7.9% | 0.38× | 1.34× | 7.63× | 2.68× | 0.0% | 5 | 3.11 | 3 | B | |
| $0.37 | -5.76× | 4.37× | 42.66× | -5.49× | -1272.4% | 93.4% | -776.0% | -739.4% | -75.8% | -74.0% | -18.2% | 0.07× | 0.34× | 0× | 8.88× | 0.0% | 2 | -11.11 | 1 | C- | |
| $169.76 | 17.94× | 6.73× | 5.19× | 12.52× | -19.1% | 78.8% | 39.7% | 28.9% | 37.5% | 20.3% | 6.2% | 1.1× | 1.28× | 11.43× | 1.55× | 2.6% | 5 | 3.9 | 1 | C- | |
| $6.76 | -8.55× | 3.47× | 43.86× | -6.47× | -101.8% | 87.3% | -521.0% | -513.2% | -40.6% | -35.5% | -9.5% | 0.12× | 2.63× | -22.82× | 15.39× | 0.0% | 3 | 1.33 | 1 | C- | |
| Peer median | — | 17.94× | 4.37× | 5.19× | 10.1× | -19.1% | 78.8% | 19.1% | 13.2% | 7.1% | 6.6% | 4.6% | 0.38× | 1.34× | 3.88× | 2.68× | 0.0% | 5 | 2.55 | 1 | — |





