| 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) | |||
| $305.51 | 27.51× | -10.42× | 13.55× | 20.43× | -19.1% | 88.2% | 67.7% | 49.8% | -38.3% | 16042.0% | 4.8% | -0.83× | 1.27× | 14.56× | 0.49× | 1.0% | 8 | -3.9 | 2 | B- | |
| $83.47 | 28.05× | 2.55× | 3.01× | 13.91× | 54.3% | 54.7% | 14.9% | 10.7% | 9.1% | 4.3% | 5.5% | 1.39× | 4.46× | 20.42× | 2.29× | 0.0% | 5 | 1.66 | 3 | B | |
| $113.45 | 19.57× | 79.66× | 3.46× | 15.87× | 21.3% | 63.6% | 22.8% | 17.7% | 406.8% | 19.1% | 9.2% | 17.96× | 2.22× | 7.47× | 0.61× | 0.0% | 8 | 1.56 | 3 | B | |
| $292.51 | -679.83× | 47.08× | 31.69× | 675.3× | -97.5% | 74.5% | -9.6% | -4.7% | -7.0% | -4.1% | 0.5% | 2.54× | 26.06× | -23.64× | 1.98× | 0.0% | 3 | 12.52 | 1 | D+ | |
| Peer median | — | 19.57× | 47.08× | 3.46× | 15.87× | 21.3% | 63.6% | 14.9% | 10.7% | 9.1% | 4.3% | 5.5% | 2.54× | 4.46× | 7.47× | 1.98× | 0.0% | 5 | 1.66 | 3 | — |



