| 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) | |||
| $137.52 | 30.64× | 16.54× | 2.79× | 20.57× | -33.2% | 31.0% | 11.9% | 9.1% | 53.9% | 21.5% | 2.9% | 1.32× | 0.85× | 97× | 1.14× | 1.1% | 7 | 6.34 | 3 | B | |
| $254.04 | 31.11× | 10.5× | 1.64× | 18.19× | -110.7% | 43.9% | 7.3% | 5.3% | 33.8% | 7.7% | 0.9% | 3.32× | 3.66× | 11.89× | 1.23× | 0.0% | 6 | 3.04 | 3 | B- | |
| $1,052.58 | 45.42× | 11.7× | 1.38× | 28.37× | -72.6% | 12.8% | 3.9% | 3.0% | 25.8% | 18.6% | 2.2% | 0.24× | -0.81× | 80.59× | 1.06× | 0.6% | 7 | 9.52 | 3 | B | |
| $134.95 | 20.88× | 3.71× | 0.74× | 14.24× | 91.2% | 30.7% | 5.2% | 3.5% | 17.8% | 6.6% | 7.6% | 1.85× | 4.5× | 9.56× | 1.13× | 1.6% | 7 | 2.65 | 3 | B+ | |
| $136.89 | 18.91× | 6.44× | 1.25× | 12.92× | -114.6% | 36.4% | 8.2% | 6.6% | 34.2% | 10.7% | 5.8% | 1.88× | 2.68× | 18.69× | 1.07× | 0.0% | 8 | 3.75 | 3 | B | |
| $24.71 | 7.19× | 0.48× | 0.13× | 6.4× | 184.7% | 40.6% | 3.3% | 1.8% | 6.7% | 3.7% | 56.4% | 1.64× | 4.92× | 1.77× | 1.46× | 2.9% | 6 | 1.73 | 3 | B+ | |
| Peer median | — | 20.88× | 6.44× | 1.25× | 14.24× | -72.6% | 36.4% | 5.2% | 3.5% | 25.8% | 7.7% | 5.8% | 1.85× | 3.66× | 11.89× | 1.13× | 0.6% | 7 | 3.04 | 3 | — |





