| 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) | |||
| $317.83 | 25.03× | 4.04× | 2.84× | 16.55× | -22.5% | 28.3% | 15.3% | 11.3% | 16.1% | 12.6% | 4.6% | 0.36× | 1.2× | 9.42× | 2.68× | 0.0% | 7 | 8.53 | 3 | B+ | |
| $51.69 | 26.71× | 1.22× | 0.92× | 11.64× | 119.6% | 52.8% | 10.3% | 3.4% | 4.6% | 4.6% | 12.0% | 0.81× | 4.5× | 4.54× | 2.14× | 2.0% | 8 | 1.96 | 3 | B+ | |
| $27.08 | -1.28× | 1.02× | 0.67× | -3.44× | -636.4% | 59.8% | -0.8% | -52.7% | -79.5% | -0.6% | 1.3% | 0.93× | -1.62× | -0.54× | 2.02× | 0.0% | 5 | -0.33 | 2 | C | |
| $67.44 | -42.37× | 91.68× | 10.23× | -105.32× | -220.3% | 69.3% | -18.5% | -24.2% | -216.9% | -11.9% | -2.7% | 11.23× | -8.47× | -1.54× | 3.04× | 0.0% | 3 | 4.36 | 1 | D+ | |
| $83.13 | 17.99× | 3.61× | 1.82× | 11.34× | 70.4% | 40.0% | 13.4% | 10.1% | 20.1% | 8.8% | 4.0% | 0.96× | 1.45× | 6.14× | 1.18× | 0.2% | 6 | 1.87 | 3 | B+ | |
| $13.71 | -1.85× | 0.91× | 0.58× | -8.46× | 77.8% | 51.7% | 4.2% | -31.6% | -49.5% | 1.9% | -4.7% | 1.95× | -5.53× | 0.79× | 2.54× | 0.0% | 7 | 1.31 | 3 | B | |
| Peer median | — | -1.28× | 1.22× | 0.92× | -3.44× | 70.4% | 52.8% | 4.2% | -24.2% | -49.5% | 1.9% | 1.3% | 0.96× | -1.62× | 0.79× | 2.14× | 0.0% | 6 | 1.87 | 3 | — |





