| 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) | |||
| $305.27 | 36.74× | 4.63× | 10.44× | 25.74× | -56.3% | 75.5% | 28.7% | 28.4% | 12.6% | 9.5% | 4.2% | 0.01× | -1.06× | 0× | 4.89× | 0.0% | 5 | 21.12 | 4 | A- | |
| $32.43 | 22.19× | 4.58× | 6.76× | 15.69× | -19.1% | 89.1% | 33.3% | 30.4% | 20.6% | 17.4% | 7.3% | 0.01× | -0.79× | 0× | 6.09× | 0.0% | 6 | 23.26 | 4 | A | |
| $3.62 | -0.25× | 0.24× | 0.17× | -0.67× | -473269.7% | 13.6% | -70.5% | -68.2% | -94.9% | -47.3% | -703.6% | 1.08× | -0.38× | -17.26× | 1.03× | 0.0% | 2 | -1.43 | 2 | C | |
| $29.05 | 37.82× | 1.96× | 2.28× | 10.06× | 87.1% | 64.7% | 6.7% | 6.0% | 5.2% | 4.0% | 8.6% | 0.04× | -0.32× | 0× | 0.96× | 0.5% | 7 | 5.07 | 4 | A- | |
| $276.55 | 28.5× | 5.96× | 2.38× | 18.02× | -24.1% | 33.3% | 13.4% | 8.3% | 20.9% | 7.9% | 5.3% | 2.49× | 4.83× | 2.99× | 0.75× | 0.0% | 8 | 2.27 | 3 | B | |
| $32.74 | -12.68× | 3.61× | 5.13× | -12.38× | -212.0% | 55.7% | -65.2% | -40.4% | -28.4% | -30.2% | 0.9% | 0.3× | 1.26× | 0× | 2.75× | 0.0% | 3 | 2.98 | 1 | C- | |
| Peer median | — | 22.19× | 3.61× | 2.38× | 10.06× | -24.1% | 55.7% | 6.7% | 6.0% | 5.2% | 4.0% | 5.3% | 0.3× | -0.32× | 0× | 1.03× | 0.0% | 6 | 2.98 | 3 | — |





