| 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) | |||
| $292.59 | -48.78× | 33.8× | 13.88× | -59.96× | -101.8% | 67.2% | -30.6% | -28.4% | -69.2% | -30.1% | 1.7% | 1.42× | 0.08× | -172.95× | 1.3× | 0.0% | 3 | 8.44 | 1 | C- | |
| $328.19 | -421.97× | 10.22× | 12.25× | -993.03× | -65.8% | 71.7% | -5.6% | -2.9% | -2.4% | -4.4% | 1.7% | 0.01× | 35.83× | -43.79× | 4.65× | 0.0% | 7 | 22.25 | 2 | B- | |
| $119.02 | 41.78× | 16.8× | 10.6× | 25.06× | -118.8% | 65.2% | 30.8% | 25.4% | 40.2% | 8.0% | -3.3% | 3.67× | 3.73× | 4.52× | 1.12× | 0.8% | 5 | 1.51 | 3 | B | |
| $31.83 | 22.06× | 12.49× | 1.73× | 10.98× | 40.4% | 59.7% | 12.3% | 7.8% | 56.5% | 15.9% | 10.0% | 2.44× | 0.25× | 7.88× | 0.92× | 0.0% | 8 | 2.61 | 4 | A+ | |
| Peer median | — | 22.06× | 12.49× | 10.6× | 10.98× | -65.8% | 65.2% | 12.3% | 7.8% | 40.2% | 8.0% | 1.7% | 2.44× | 3.73× | 4.52× | 1.12× | 0.0% | 7 | 2.61 | 3 | — |



