đ° Valuation
âŧ
| Ticker | Name | Fwd P/E | EV/EBITDA | P/S |
|---|---|---|---|---|
| UNH | UnitedHealth Group Incorporated | 14.07 â FMP | 14.53 | 0.57 â |
| OXY | Occidental Petroleum Corporatio | 20.37 â | 8.20 â | 2.88 â |
| LI | Li Auto Inc. | 19.45 â | N/A | 0.17 â ī¸ |
| XPEV | XPeng Inc. | 24.49 â ī¸ | N/A (loss) | 0.22 â ī¸ |
| CRCL | Circle Internet Group, Inc. | 37.57 â ī¸ | N/A (loss) | 8.95 â |
| AMZN | Amazon.com, Inc. | 22.59 â FMP | 15.83 â | 3.18 â |
| MU | Micron Technology, Inc. | 3.84 â | 11.12 â | 7.34 â |
| COIN | Coinbase Global, Inc. | 31.06 â FMP | 24.86 â ī¸ | 6.89 â |
| JPM | JP Morgan Chase & Co. | 12.69 â FMP | N/A (bank) | 4.74 â ī¸ |
| BLK | BlackRock, Inc. | 15.61 â | N/A (bank) | 6.19 â |
| GOOG | Alphabet Inc. | 21.99 â | 23.32 â | 8.87 â |
| PURR | Hyperliquid Strategies Inc | 2.17 | N/A | N/A |
| NBIS | Nebius Group N.V. | N/A | N/A | 53.81 â |
| CRWV | CoreWeave, Inc. | N/A (loss) | 28.68 â | 8.40 â |
â Quality
âŧ
| Ticker | Name | Net Margin | ROE | FCF Yield |
|---|---|---|---|---|
| UNH | UnitedHealth Group Incorporated | +2.9% â | +12.5% â | +5.4% â |
| OXY | Occidental Petroleum Corporatio | +9.5% â | +5.9% â | +3.3% |
| LI | Li Auto Inc. | +1.0% â | +1.6% â | -82.0% |
| XPEV | XPeng Inc. | -1.5% â | -3.7% â | N/A |
| CRCL | Circle Internet Group, Inc. | -2.5% â | -2.8% â | -0.4% |
| AMZN | Amazon.com, Inc. | +10.9% â | +22.3% â | +1.0% â |
| MU | Micron Technology, Inc. | +41.5% â | +39.8% â | +0.7% |
| COIN | Coinbase Global, Inc. | +17.6% â | +10.1% â | +2.7% â |
| JPM | JP Morgan Chase & Co. | +33.9% â | +16.1% â | +11.2% |
| BLK | BlackRock, Inc. | +24.5% â | +10.7% â | +4.7% |
| GOOG | Alphabet Inc. | +32.8% â | +35.7% â | +1.1% |
| PURR | Hyperliquid Strategies Inc | +0.0% | N/A | N/A |
| NBIS | Nebius Group N.V. | +19.2% â | +0.7% â | -12.7% |
| CRWV | CoreWeave, Inc. | -22.7% â | -50.3% â | -10.7% |
đ Growth
âŧ
| Ticker | Name | Rev YoY | Op Margin | EPS Fwd Growth |
|---|---|---|---|---|
| UNH | UnitedHealth Group Incorporated | +11.8% â | +4.2% | -99.9% â ī¸ |
| OXY | Occidental Petroleum Corporatio | -0.5% â ī¸ | +18.7% | -8.2% |
| LI | Li Auto Inc. | -22.2% â | -0.5% | -99.8% â ī¸ |
| XPEV | XPeng Inc. | +87.7% â ī¸ | -3.6% | +923.4% |
| CRCL | Circle Internet Group, Inc. | +63.9% â | -3.5% | +880.2% â ī¸ |
| AMZN | Amazon.com, Inc. | +12.4% â | +11.2% | +5.0% â ī¸ |
| MU | Micron Technology, Inc. | +85.5% â ī¸ | +48.3% | +756.0% â ī¸ |
| COIN | Coinbase Global, Inc. | +9.4% â ī¸ | +20.0% | +75.4% |
| JPM | JP Morgan Chase & Co. | +0.8% â | N/A (bank) | -3.6% â ī¸ |
| BLK | BlackRock, Inc. | +18.7% â | N/A (bank) | -31.7% â ī¸ |
| GOOG | Alphabet Inc. | +15.1% â | +32.0% | +31.1% â ī¸ |
| PURR | Hyperliquid Strategies Inc | N/A | N/A | N/A |
| NBIS | Nebius Group N.V. | +350.9% â ī¸ | -112.5% | +8.1% |
| CRWV | CoreWeave, Inc. | +167.9% â ī¸ | -0.9% | +79.9% |
đĻ Balance Sheet
âŧ
âšī¸ From Stock Analysis SEC filings. Cash & debt in $M.
| Ticker | Name | Cash ($M) | LT Debt ($M) | Net Debt ($M) | ND / EBITDA |
|---|---|---|---|---|---|
| UNH | UnitedHealth Group Incorporated | $24,365 | N/A | $54,024 net debt | 2.32 â |
| OXY | Occidental Petroleum Corporatio | $1,968 | $20,623 | $20,428 net debt | 1.75 â |
| LI | Li Auto Inc. | $101,023 | $3,299 | Net Cash $83,208 | N/A (neg EBITDA) |
| XPEV | XPeng Inc. | $31,936 | $6,589 | Net Cash $13,739 | N/A (neg EBITDA) |
| CRCL | Circle Internet Group, Inc. | $1,526 | N/A | Net Cash $1,489 | N/A (neg EBITDA) |
| AMZN | Amazon.com, Inc. | $123,029 | $65,648 | $29,958 net debt | 0.21 â ī¸ |
| MU | Micron Technology, Inc. | $14,589 | $9,557 | Net Cash $3,791 | N/A(neg) |
| COIN | Coinbase Global, Inc. | $11,595 | $5,937 | Net Cash $3,936 | N/A(neg) |
| JPM | JP Morgan Chase & Co. | $343,338 | $435,206 | $91,868 net debt | N/A (bank) |
| BLK | BlackRock, Inc. | $11,468 | N/A | $16,296 net debt | N/A (bank) |
| GOOG | Alphabet Inc. | $126,843 | $46,547 | Net Cash $67,552 | N/A(neg) |
| PURR | Hyperliquid Strategies Inc | N/A | N/A | N/A | N/A (limited) |
| NBIS | Nebius Group N.V. | $3,678 | $4,103 | $1,210 net debt | N/A (neg EBITDA) |
| CRWV | CoreWeave, Inc. | $3,161 | $14,665 | $26,661 net debt | 11.07 â ī¸ |
đĨ Health Insurance
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| UNH | 14.07 | 14.53 | 0.57 | +11.8% | +2.9% |
| ELV | 10.36 | 6.99 | 0.34 | +12.8% | +2.9% |
| CI | 8.21 | 7.81 | 0.27 | +11.2% | +2.3% |
| HUM | 12.03 | 4.17 | 0.17 | +10.1% | +0.9% |
đĸī¸ Oil & Gas
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| OXY | 20.37 | 8.20 | 2.88 | -0.5% | +9.5% |
| CVX | 19.63 | 11.78 | 2.14 | -4.6% | +6.8% |
| XOM | 17.12 | 12.07 | 2.07 | -4.5% | +9.2% |
| COP | 18.12 | 7.32 | 2.65 | +7.7% | +13.6% |
đ Chinese EVs
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| LI | 19.45 | N/A | 0.17 | -22.2% | +1.0% |
| XPEV | 24.49 | N/A | 0.22 | +87.7% | -1.5% |
| NIO | 120.96 | N/A | 0.18 | +33.1% | -17.1% |
| TSLA | 125.53 | 126.11 | 13.96 | -2.9% | +4.1% |
| BYDDY | 19.32 | 1.08 | 0.16 | +3.5% | +4.0% |
đĩ Crypto / Digital Assets
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| CRCL | 37.57 | N/A | 8.95 | +63.9% | -2.5% |
| COIN | 31.06 | 24.86 | 6.89 | +9.4% | +17.6% |
| PURR | 2.17 | N/A | N/A | N/A | +0.0% |
| HOOD | 25.02 | 35.50 | 14.06 | +51.6% | +42.1% |
| MSTR | 3.48 | N/A | 91.73 | +3.0% | -1509.5% |
đ E-commerce / Big Tech
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| AMZN | 22.59 | 15.83 | 3.18 | +12.4% | +10.9% |
| MSFT | 19.70 | 16.02 | 9.03 | +16.7% | +39.0% |
| META | 16.03 | 14.30 | 7.26 | +22.2% | +30.1% |
| AAPL | 27.83 | 24.73 | 8.75 | +10.1% | +27.0% |
đž Semiconductors
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| MU | 3.84 | 11.12 | 7.34 | +85.5% | +41.5% |
| NVDA | 15.91 | 31.97 | 19.91 | +65.5% | +55.6% |
| AMD | 20.43 | 51.60 | 10.36 | +34.3% | +12.3% |
| INTC | 50.91 | 21.64 | 4.80 | -0.5% | +0.1% |
đĻ Banks
âŧ
âšī¸ Banks: P/B is primary valuation metric. EV/EBITDA not applicable.
| Ticker | P/B | Fwd P/E | ROE | Rev YoY | Net Margin | Div Yield |
|---|---|---|---|---|---|---|
| JPM | 2.33 | 12.68 | +16.1% | +0.8% | +33.9% | 2.04% |
| BAC | 1.30 | 10.04 | +10.2% | +7.4% | +28.4% | 2.27% |
| GS | 2.43 | 13.27 | +13.9% | +8.9% | +29.5% | 2.09% |
| WFC | 1.53 | 10.27 | +11.7% | +2.7% | +26.7% | 2.23% |
đŧ Asset Management
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| BLK | 15.61 | 16.18 | 6.19 | +18.7% | +24.5% |
| SCHW | 13.89 | 9.03 | 7.01 | +22.0% | +37.0% |
| STT | 9.93 | N/A | 2.61 | +7.3% | +21.1% |
| BEN | 8.09 | 8.99 | 1.39 | +1.2% | +36.1% |
đ Search / Big Tech
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| GOOG | 21.99 | 23.32 | 8.87 | +15.1% | +32.8% |
| META | 16.03 | 14.30 | 7.26 | +22.2% | +30.1% |
| MSFT | 19.70 | 16.02 | 9.03 | +16.7% | +39.0% |
| AAPL | 27.83 | 24.73 | 8.75 | +10.1% | +27.0% |
đ¤ AI Infrastructure
âŧ
| Ticker | Fwd P/E | EV/EBITDA | P/S | Rev YoY | Net Margin |
|---|---|---|---|---|---|
| NBIS | N/A | N/A | 53.81 | +350.9% | +19.2% |
| CRWV | N/A | 28.68 | 8.40 | +167.9% | -22.7% |
| NVDA | 15.91 | 31.97 | 19.91 | +65.5% | +55.6% |
| AMZN | 22.59 | 15.83 | 3.18 | +12.4% | +10.9% |
| MSFT | 19.70 | 16.02 | 9.03 | +16.7% | +39.0% |
đ Data Quality Notes
- Primary source: Stock Analysis (SEC filings). Cross-checked with yfinance, Finviz, FMP.
- UNH eps_growth: sources diverge (yfinance=-99.9%, Finviz=+11.5%)
- OXY rev_yoy: SA=-0.5% vs yfinance=+148.9% (Î149.4pp) â ī¸
- LI ps: sources diverge (yfinance=0.17, Finviz=1.00)
- LI eps_growth: sources diverge (yfinance=-99.8%, Finviz=+247.8%)
- XPEV rev_yoy: SA=+87.7% vs yfinance=+38.2% (Î49.5pp) â ī¸
- XPEV fwd_pe: sources diverge (yfinance=24.49, Finviz=58.86)
- XPEV ps: sources diverge (yfinance=0.22, Finviz=1.27)
- CRCL fwd_pe: sources diverge (yfinance=37.57, Finviz=53.59)
- CRCL eps_growth: sources diverge (yfinance=+880.2%, Finviz=+88.8%)
- AMZN eps_growth: sources diverge (yfinance=+5.0%, Finviz=+21.5%)
- AMZN net_debt_ebitda: SA=0.21 vs yfinance=0.38 (85% diff) â ī¸
- AMZN net_debt_ebitda: SA=0.21 vs FMP=0.40 (95% diff) â ī¸
- MU rev_yoy: SA=+85.5% vs yfinance=+196.3% (Î110.8pp) â ī¸
- MU eps_growth: sources diverge (yfinance=+756.0%, Finviz=+64.5%)
- COIN rev_yoy: SA=+9.4% vs yfinance=-22.2% (Î31.6pp) â ī¸
- COIN ev_ebitda: sources diverge (yfinance=24.86, Finviz=39.20)
- COIN net_debt_ebitda: SA=N/A(neg) vs FMP=N/A(neg) (21% diff) â ī¸
- JPM ps: sources diverge (yfinance=4.74, Finviz=2.85)
- JPM eps_growth: sources diverge (yfinance=-3.6%, Finviz=+8.0%)
- BLK eps_growth: sources diverge (yfinance=-31.7%, Finviz=+14.5%)
- GOOG eps_growth: sources diverge (yfinance=+31.1%, Finviz=+17.5%)
- NBIS rev_yoy: SA=+350.9% vs yfinance=+500.8% (Î149.9pp) â ī¸
- CRWV rev_yoy: SA=+167.9% vs yfinance=+110.4% (Î57.5pp) â ī¸
- ELV eps_growth: sources diverge (yfinance=+36.3%, Finviz=+12.3%)
- CI eps_growth: sources diverge (yfinance=-9.3%, Finviz=+10.3%)
- HUM net_debt_ebitda: SA=2.40 vs yfinance=N/A(neg) (177% diff) â ī¸
- CVX eps_growth: sources diverge (yfinance=-23.8%, Finviz=+5.7%)
- XOM eps_growth: sources diverge (yfinance=-11.0%, Finviz=+4.6%)
- XOM net_debt_ebitda: SA=0.55 vs yfinance=0.67 (21% diff) â ī¸
- COP eps_growth: sources diverge (yfinance=-39.0%, Finviz=+3.8%)
- NIO rev_yoy: SA=+33.1% vs yfinance=+75.9% (Î42.8pp) â ī¸
- NIO ps: sources diverge (yfinance=0.18, Finviz=1.09)
- NIO roe: yfinance=-118.7% vs Finviz=-304.7% (Î185.9pp) â ī¸
- TSLA eps_growth: sources diverge (yfinance=-60.6%, Finviz=+32.9%)
- BYDDY rev_yoy: SA=+3.5% vs yfinance=-13.5% (Î17.0pp) â ī¸
- HOOD rev_yoy: SA=+51.6% vs yfinance=+26.5% (Î25.1pp) â ī¸
- HOOD eps_growth: sources diverge (yfinance=-34.5%, Finviz=+25.2%)
- MSTR net_margin: SA=-1509.5% vs yfinance=+0.0% (Î1509.5pp) â ī¸
- MSTR net_margin: SA=-1509.5% vs Finviz=-886.6% (Î622.9pp) â ī¸
- MSTR fwd_pe: sources diverge (yfinance=3.48, Finviz=160.87)
- MSFT eps_growth: sources diverge (yfinance=+59.8%, Finviz=+15.0%)
- MSFT net_debt_ebitda: SA=N/A(neg) vs yfinance=0.19 (212% diff) â ī¸
- META eps_growth: sources diverge (yfinance=+10.7%, Finviz=+16.3%)
- META net_debt_ebitda: SA=0.02 vs yfinance=0.03 (51% diff) â ī¸
- AAPL eps_growth: sources diverge (yfinance=+18.3%, Finviz=+9.5%)
- NVDA eps_growth: sources diverge (yfinance=+95.6%, Finviz=+34.1%)
- AMD eps_growth: sources diverge (yfinance=+217.1%, Finviz=+61.6%)
- INTC net_debt_ebitda: SA=0.97 vs yfinance=0.77 (21% diff) â ī¸
- BAC ps: sources diverge (yfinance=3.33, Finviz=1.83)
- BAC eps_growth: sources diverge (yfinance=+21.2%, Finviz=+14.8%)
- GS net_margin: SA=+29.5% vs Finviz=+12.9% (Î16.5pp) â ī¸
- GS ps: sources diverge (yfinance=4.33, Finviz=2.03)
- GS eps_growth: sources diverge (yfinance=+17.3%, Finviz=+12.0%)
- WFC ps: sources diverge (yfinance=3.14, Finviz=2.02)
- SCHW rev_yoy: SA=+22.0% vs Finviz=+6.5% (Î15.6pp) â ī¸
- SCHW ps: sources diverge (yfinance=7.01, Finviz=5.97)
- SCHW eps_growth: sources diverge (yfinance=+41.1%, Finviz=+16.5%)
- STT ps: sources diverge (yfinance=2.61, Finviz=1.67)
- STT eps_growth: sources diverge (yfinance=-24.1%, Finviz=+11.2%)
- BEN net_margin: SA=+36.1% vs yfinance=+7.0% (Î29.1pp) â ī¸
- BEN net_margin: SA=+36.1% vs Finviz=+6.3% (Î29.8pp) â ī¸
- BEN ev_ebitda: sources diverge (yfinance=8.99, Finviz=14.47)
- BEN eps_growth: sources diverge (yfinance=+60.6%, Finviz=+10.4%)
- FMP free tier covers: AMZN, COIN, JPM, UNH — 4 of 14 tickers.
- đĻ Banks — EV/EBITDA not applicable. P/B is primary valuation metric.
đ Source Legend
- â Green â Confirmed across sources or healthy range
- â ī¸ Amber â Data quality concern or source divergence
- N/A â Not applicable or data unavailable
- FMP â Cross-verified with Financial Modeling Prep API
- Blue dot / left border â Portfolio holding in benchmark tables