| 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) | |||
| $69.12 | 16.95× | 6.3× | 3.28× | 25.1× | 74.5% | 39.8% | 10.7% | 19.3% | 37.2% | 11.2% | 5.7% | 0.45× | 0.71× | 12.65× | 1.14× | 0.0% | 6 | 3.13 | 4 | A | |
| $191.69 | 33.1× | 10.15× | 6.76× | 29.22× | -33.9% | 72.3% | 21.2% | 20.4% | 30.6% | 19.7% | 5.6% | 0.28× | -1.59× | 0× | 1.38× | 0.0% | 8 | 3.6 | 3 | B+ | |
| $119.36 | -5.08× | -1.44× | 0.39× | 7.92× | -2201.6% | 24.4% | 11.0% | -7.6% | 28.4% | 4.3% | -265.2% | -9.96× | 6.9× | 0.91× | 0.72× | 0.0% | 5 | 0.61 | 2 | B- | |
| $16.67 | 2.8× | 2.43× | 1.26× | 78.87× | 137.3% | 41.5% | -3.0% | 45.0% | 86.9% | 217.8% | 14.0% | 0.39× | 1.41× | -9.08× | 0.65× | 0.0% | 5 | -0.04 | 4 | A | |
| $57.09 | 199.08× | 1.23× | 1.55× | 9.84× | -361.6% | 85.8% | 7.6% | 1.4% | 1.1% | 1.6% | -14.5% | 1.07× | 4.21× | 1.25× | 1.92× | 0.4% | 6 | 1.41 | 2 | C | |
| $39.66 | -24.18× | 3.71× | 5.36× | -25.49× | -10.3% | 39.6% | -17.6% | -22.2% | -15.4% | -11.8% | -1.6% | 0.05× | 4.39× | -10.43× | 4.98× | 0.0% | 5 | 15.42 | 3 | B- | |
| Peer median | — | 2.8× | 2.43× | 1.55× | 9.84× | -33.9% | 41.5% | 7.6% | 1.4% | 28.4% | 4.3% | -1.6% | 0.28× | 4.21× | 0× | 1.38× | 0.0% | 5 | 1.41 | 3 | — |





