| 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) | |||
| $196.85 | 9.31× | 1.91× | 0.8× | 7.01× | 76.1% | 90.4% | 11.5% | 8.6% | 20.5% | 11.3% | 6.1% | 0.76× | 1.96× | 12.68× | 1.05× | 0.4% | 6 | 2.12 | 4 | A | |
| $38.82 | -1.17× | 0.66× | 0.39× | -5.16× | -512.8% | 17.6% | 11.7% | -33.3% | -56.6% | 7.7% | -34.2% | 1.36× | -3.42× | 2.79× | 1.55× | 0.0% | 4 | 0.45 | 2 | C+ | |
| $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 | |
| $530.57 | 23.23× | 6.29× | 2.43× | 14.78× | 3.5% | 30.0% | 13.4% | 10.5% | 27.1% | 18.0% | 5.3% | 0.16× | 0.19× | 193.28× | 1.05× | 0.5% | 7 | 9.78 | 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+ | |
| Peer median | — | 9.2× | 0.66× | 0.39× | 5.81× | 3.5% | 30.0% | 11.7% | 4.1% | -36.5% | 7.7% | 7.1% | 0.16× | 3.13× | 5.32× | 1.46× | 0.0% | 5 | 2.51 | 2 | — |





