| 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) | |||
| $612.23 | 33.65× | 22.44× | 9.87× | 26.46× | -42.3% | 46.2% | 36.2% | 29.3% | 66.7% | 60.7% | 2.8% | 0.06× | -0.37× | 500.82× | 2.93× | 0.6% | 5 | 31.83 | 4 | A- | |
| $95.51 | 33.98× | 8.98× | 7.13× | 23.66× | -43.6% | 64.5% | 24.3% | 21.0% | 26.4% | 13.0% | 2.8% | 0.59× | 1.11× | 10.45× | 0.93× | 1.5% | 8 | 3.97 | 3 | B | |
| $24.10 | 101.16× | 47.09× | 3.25× | 49.12× | -87.3% | 61.5% | 4.9% | 3.3% | 47.5% | 8.4% | 2.3% | 2.2× | -0.2× | 4.59× | 0.93× | 0.0% | 8 | 1.7 | 3 | B- | |
| $19.67 | -21.52× | 1.42× | 1.02× | -29.81× | -133.9% | 36.2% | -5.1% | -4.7% | -6.6% | -5.9% | -2.7% | 0.1× | 8.62× | 0× | 2.69× | 0.0% | 5 | 1.37 | 3 | B | |
| $325.36 | 29.47× | 3.44× | 2.29× | 17.62× | -64.2% | 45.9% | 14.8% | 7.8% | 11.7% | 8.8% | 6.7% | 0.78× | 3.15× | 7.41× | 0.97× | 0.0% | 8 | 3.65 | 3 | B+ | |
| Peer median | — | 31.72× | 6.21× | 2.77× | 20.64× | -75.7% | 53.7% | 9.9% | 5.5% | 19.0% | 8.6% | 2.6% | 0.69× | 2.13× | 6× | 0.95× | 0.0% | 8 | 2.68 | 3 | — |




