| 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) | |||
| $330.79 | 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+ | |
| $79.64 | 21.77× | 3.28× | 2.68× | 13.87× | 22.0% | 51.7% | 15.9% | 12.4% | 15.1% | 13.8% | 4.3% | 0.06× | -0.33× | 36.79× | 1.94× | 1.0% | 8 | 7.42 | 4 | A | |
| $50.70 | 52.91× | 4.05× | 6.08× | 27.44× | -77.8% | 66.9% | 16.3% | 11.5% | 7.7% | 5.5% | 3.9% | 0.05× | -0.87× | 0× | 3.8× | 0.9% | 8 | 11.8 | 3 | B | |
| $177.60 | -470.3× | 24.35× | 14.11× | 632.91× | -99.4% | 52.0% | -0.2% | -3.0% | -5.2% | -0.1% | 0.9% | 1.56× | 32.8× | -0.17× | 2.68× | 0.0% | 5 | 14.31 | 1 | D+ | |
| $44.23 | 14.12× | 1.22× | 0.35× | 10.3× | -32.2% | 13.6% | 3.1% | 2.4% | 8.7% | 6.9% | 10.2% | 0.12× | 0.2× | 14.96× | 1.76× | 0.0% | 8 | 3.68 | 4 | A- | |
| Peer median | — | 17.94× | 3.67× | 4.38× | 20.65× | -55.0% | 51.9% | 9.5% | 7.0% | 8.2% | 6.2% | 4.1% | 0.09× | -0.06× | 7.48× | 2.31× | 0.5% | 8 | 9.61 | 4 | — |




