| 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) | |||
| $38.19 | 55.06× | 21.14× | 7.73× | 35.12× | 16.7% | 52.8% | 19.3% | 14.0% | 38.3% | 20.9% | 2.2% | 0.76× | 1.1× | 25.42× | 0.6× | 1.1% | 6 | 7.27 | 3 | B+ | |
| $221.67 | 34.79× | 13.5× | 6.16× | 22.98× | -38.2% | 50.5% | 23.1% | 17.8% | 38.9% | 23.4% | 2.7% | 0.53× | 0.77× | 24.52× | 1.43× | 1.0% | 8 | 13.44 | 3 | B+ | |
| $303.10 | 35.81× | 7.61× | 4.62× | 24.02× | -36.3% | 44.5% | 18.1% | 12.9% | 21.2% | 11.9% | 2.6% | 0.97× | 2.54× | 12.08× | 1.08× | 1.0% | 5 | 3.98 | 3 | B | |
| $5.45 | -0.78× | 0.84× | 0.5× | -63.17× | -353.1% | 37.0% | -54.4% | -64.6% | -108.1% | -26.0% | -10.2% | 2.03× | -42.67× | -1.16× | 1.32× | 16.8% | 4 | 0.58 | 2 | B- | |
| Peer median | — | 34.79× | 7.61× | 4.62× | 22.98× | -38.2% | 44.5% | 18.1% | 12.9% | 21.2% | 11.9% | 2.6% | 0.97× | 0.77× | 12.08× | 1.32× | 1.0% | 5 | 3.98 | 3 | — |



