| 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) | |||
| $83.20 | 12.34× | 1.25× | 3.05× | 9.74× | -43.0% | 68.3% | 32.0% | 24.7% | 10.1% | 1.5% | 7.3% | 0.18× | 0.85× | 1.17× | 0.62× | 1.1% | 6 | 0.38 | 3 | B+ | |
| $40.10 | 17.39× | 0.91× | 2.23× | 15.24× | 115.0% | 60.3% | 16.6% | 13.5% | 5.5% | 4.1% | 1.9% | 0.3× | 3.31× | 0.51× | 6.81× | 4.2% | 7 | 0.16 | 3 | B+ | |
| $93.99 | 11.25× | 1.74× | 2.52× | 7.54× | -26.0% | 63.0% | 29.5% | 22.4% | 15.5% | 9.7% | 5.3% | 0.34× | -0.05× | 0.91× | 0.07× | 0.0% | 8 | -0.46 | 3 | B+ | |
| $18.25 | 10.89× | 0.91× | 2.28× | 10.13× | 400.7% | 62.3% | 24.8% | 21.0% | 8.4% | 5.6% | 6.1% | 0.58× | 1.9× | 0.72× | 1.01× | 2.8% | 6 | 0.2 | 3 | B+ | |
| $48.74 | 22.03× | 1.36× | 4.02× | 22.14× | 249.2% | 69.0% | 22.9% | 16.8% | 5.7% | 0.9% | 6.1% | 0.69× | 6.87× | 0.8× | 307.57× | 2.8% | 7 | -0.41 | 3 | B | |
| $30.18 | 11.53× | 1.27× | 3.98× | 9.11× | -31.8% | 77.3% | 43.8% | 34.6% | 11.1% | 8.8% | 6.9% | 0.22× | 0.43× | 1.47× | 0.13× | 2.9% | 7 | -0.22 | 4 | A- | |
| Peer median | — | 11.53× | 1.27× | 2.52× | 10.13× | 115.0% | 63.0% | 24.8% | 21.0% | 8.4% | 5.6% | 6.1% | 0.34× | 1.9× | 0.8× | 1.01× | 2.8% | 7 | -0.22 | 3 | — |





