| 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) | |||
| $543.06 | 29.32× | 6.21× | 9.6× | 23.57× | -37.8% | 85.0% | 39.4% | 32.7% | 21.2% | 18.1% | 2.8% | 0.21× | -0.25× | 357.95× | 2.9× | 0.0% | 5 | 9.14 | 4 | A- | |
| $155.89 | 166.38× | 66.01× | 14.03× | 81.9× | -1017.9% | 81.8% | 13.5% | 8.4% | 39.8% | 13.7% | 0.9% | 1.62× | -0.6× | 1.99× | 2.76× | 0.0% | 5 | 3.79 | 4 | A- | |
| $74.41 | -20.18× | -7.27× | 30.05× | -25.49× | -271.4% | 94.4% | -113.3% | -145.3% | 35.1% | -108.5% | -3.0% | -1.31× | -3.19× | -10.72× | 2.62× | 0.0% | 2 | -0.07 | 2 | C | |
| $27.00 | -34.22× | 2.21× | 19.62× | -196.25× | -229.8% | 84.0% | -274.6% | -57.2% | -6.5% | -27.4% | -13.1% | 0.24× | 0.08× | -8.77× | 13.09× | 0.0% | 2 | 4.01 | 1 | C- | |
| $55.98 | 32.65× | 1.87× | 3.54× | 18.73× | -87.5% | 77.1% | 16.6% | 10.8% | 5.7% | 5.6% | 6.4% | 0.11× | -1.17× | 48.95× | 5.21× | 0.0% | 3 | 0.33 | 3 | B | |
| $28.19 | -33.24× | 25.88× | 13.41× | -52.41× | -292.2% | 98.3% | -40.5% | -40.4% | -77.9% | -12.0% | -2.5% | 5.35× | -7.89× | -4.22× | 3.83× | 0.0% | 2 | 0.89 | 1 | D+ | |
| Peer median | — | -20.18× | 2.21× | 14.03× | -25.49× | -271.4% | 84.0% | -40.5% | -40.4% | 5.7% | -12.0% | -2.5% | 0.24× | -1.17× | -4.22× | 3.83× | 0.0% | 2 | 0.89 | 2 | — |





