| 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) | |||
| $288.35 | 12.73× | 4.25× | 0.84× | 6.29× | 16.5% | 82.3% | 16.1% | 6.6% | 33.3% | 11.5% | 14.1% | 3.12× | 2.29× | 4.19× | 1.76× | 0.0% | 8 | 2.27 | 4 | A | |
| $17.20 | 9.2× | 0.74× | 0.2× | 5.63× | 235.0% | 97.5% | 5.1% | 2.1% | 8.1% | 6.1% | 20.8% | 1.34× | 3.13× | 5.9× | 1.97× | 0.0% | 5 | 2.04 | 3 | B | |
| $42.04 | 14.16× | 6.34× | 1.15× | 11.04× | -3.5% | 28.3% | 15.4% | 7.7% | 42.3% | 9.2% | 7.9% | 5.35× | 4.95× | 3.06× | 1.14× | 1.3% | 8 | 2.56 | 3 | B+ | |
| $2.29 | 0.82× | -0.3× | 0.03× | 5.81× | 7188.4% | 8.7% | -79.4% | 4.1% | -36.5% | -83.2% | 49.8% | -8.31× | 5.6× | -11.4× | 1.46× | 0.0% | 5 | 2.64 | 2 | B- | |
| $502.22 | 16.31× | -17.87× | 1.42× | 10.05× | -33.7% | 41.5% | 15.8% | 9.0% | -112.6% | 18.5% | 7.1% | -8.33× | 3.15× | 5.32× | 0.83× | 0.6% | 6 | 2.51 | 2 | C+ | |
| $25.97 | -25.33× | 1.15× | 0.59× | 10.17× | -59.8% | 23.1% | 11.8% | -2.4% | -4.5% | 4.2% | 10.0% | 2.35× | 6.69× | 1.43× | 1.87× | 0.0% | 4 | 1.03 | 2 | C+ | |
| Peer median | — | 9.2× | 0.74× | 0.59× | 10.05× | -3.5% | 28.3% | 11.8% | 4.1% | -4.5% | 6.1% | 10.0% | 1.34× | 4.95× | 3.06× | 1.46× | 0.0% | 5 | 2.51 | 2 | — |





