| 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) | |||
| $284.56 | 32.23× | 8.44× | 3.76× | 18.43× | -29.3% | 23.0% | 16.6% | 11.7% | 26.2% | 19.1% | 3.9% | 0.32× | -0.08× | 20.9× | 1.01× | 0.0% | 8 | 5.82 | 4 | A- | |
| $49.64 | -127.84× | 2.07× | 0.43× | -23.03× | -82.9% | -0.8% | -2.3% | -0.3% | -1.6% | 1.8% | -6.5% | 0.33× | 4.35× | -8.64× | 1.91× | 0.0% | 4 | 3.76 | 2 | C | |
| $124.84 | 26.1× | 4.27× | 1.14× | 12.3× | -97.0% | 16.1% | 5.9% | 4.4% | 16.4% | 6.8% | 6.6% | 1.38× | 2.19× | 5.55× | 1.22× | 0.5% | 3 | 2.47 | 1 | D+ | |
| $38.64 | 12.62× | 3.48× | 0.67× | 8.34× | 520.6% | 14.8% | 7.3% | 5.3% | 27.6% | 8.5% | 9.2% | 2.08× | 2.79× | 3.59× | 1.22× | 1.6% | 6 | 2.41 | 4 | A | |
| $184.31 | 42.46× | 5.19× | 1.18× | 17.33× | -62.4% | 9.6% | 4.6% | 2.8% | 12.2% | 7.4% | 1.7% | 0.86× | 2.15× | 3.77× | 1.32× | 0.0% | 6 | 2.78 | 3 | B- | |
| $68.45 | 24.39× | 3.99× | 0.88× | 14.74× | 12.4% | 10.7% | 5.5% | 3.6% | 16.4% | 10.7% | 5.1% | 0.76× | 1.46× | 14.42× | 1.26× | 0.3% | 6 | 3 | 3 | B | |
| Peer median | — | 24.39× | 3.99× | 0.88× | 12.3× | -62.4% | 10.7% | 5.5% | 3.6% | 16.4% | 7.4% | 5.1% | 0.86× | 2.19× | 3.77× | 1.26× | 0.3% | 6 | 2.78 | 3 | — |





