| 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) | |||
| $120.50 | 10.95× | 2.39× | 0.62× | 8.18× | 111.3% | 64.1% | 8.0% | 5.7% | 21.9% | 6.6% | 7.0% | 2.03× | 3.33× | 3.86× | 0.65× | 0.0% | 8 | 1.41 | 4 | A- | |
| $14.09 | 90.18× | -2.72× | 0.19× | 10.77× | 2167.9% | 19.2% | 2.7% | 0.2% | -3.0% | 2.0% | -6.7% | -9.65× | 8.31× | 0.85× | 0.5× | 0.0% | 4 | 0.67 | 2 | C+ | |
| $97.96 | -34.38× | 1.46× | 0.59× | 9.88× | -374.3% | 15.4% | 6.7% | -1.7% | -4.2% | 4.3% | 4.9% | 1.77× | 5.18× | 1.32× | 0.95× | 0.0% | 6 | 0.97 | 2 | C | |
| $41.64 | 59.18× | 1.41× | 0.41× | 9.33× | -1556.7% | 59.7% | 2.1% | 0.7% | 2.4% | 1.4% | -5.8% | 1.67× | 4.84× | 1.25× | 0.5× | 0.0% | 4 | 0.9 | 2 | C+ | |
| $91.26 | 8.99× | 2.17× | 0.71× | 7.69× | -110.2% | 22.8% | 9.2% | 7.9% | 24.1% | 8.3% | 8.5% | 1.02× | 2.09× | 8.57× | 0.4× | 1.0% | 8 | 1.5 | 3 | B+ | |
| $3.90 | -2.74× | 0.79× | 0.19× | 20.01× | -699.6% | 33.9% | -4.1% | -6.6% | -28.4% | -1.9% | -72.5% | 4.84× | 16.62× | -0.63× | 0.74× | 0.0% | 2 | 0.44 | 2 | C+ | |
| Peer median | — | 8.99× | 1.41× | 0.41× | 9.88× | -374.3% | 22.8% | 2.7% | 0.2% | -3.0% | 2.0% | -5.8% | 1.67× | 5.18× | 1.25× | 0.5× | 0.0% | 4 | 0.9 | 2 | — |





