| 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) | |||
| $397.84 | 21.26× | 7.04× | 2.46× | 14.88× | -59.4% | 69.9% | 14.5% | 11.6% | 33.1% | 19.6% | 3.7% | 1.05× | 0.71× | 21.76× | 2.1× | 1.1% | 9 | 6.33 | 3 | B | |
| $91.56 | 118.49× | 0.62× | 0.33× | 12.68× | 2.6% | 57.5% | 7.3% | 0.3% | 0.5% | 1.1% | 18.1% | 0.9× | 6.95× | 6.97× | 1.52× | 0.3% | 6 | 2.19 | 2 | C+ | |
| $133.97 | 19.49× | 43.03× | 3.72× | 15.36× | -58.2% | 77.8% | 23.9% | 19.1% | 220.7% | 29.4% | 6.1% | 5.71× | 1.4× | 34.68× | 1.75× | 1.1% | 7 | 4 | 3 | B | |
| Peer median | — | 68.99× | 21.83× | 2.03× | 14.02× | -27.8% | 67.7% | 15.6% | 9.7% | 110.6% | 15.2% | 12.1% | 3.3× | 4.17× | 20.83× | 1.63× | 0.7% | 7 | 3.09 | 3 | — |


