| 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) | |||
| $53.14 | 16.48× | 1.5× | 0.31× | 10.11× | 33.7% | 11.7% | 3.7% | 1.9% | 9.1% | 5.7% | 5.8% | 0.95× | 3.77× | 3.37× | 1.48× | 2.4% | 7 | 2.81 | 3 | B | |
| $54.98 | 27.57× | 1.81× | 1.16× | 13.65× | 70.6% | 12.9% | 8.5% | 4.2% | 6.6% | 4.4% | 5.5% | 1.04× | 4.94× | 2.18× | 1.22× | 0.0% | 8 | 1.94 | 3 | B+ | |
| $23.48 | -72.65× | 1.92× | 1.6× | 11.49× | 211.4% | 29.9% | 9.0% | -2.2% | -2.7% | 3.7% | 5.6% | 1.59× | 4.87× | 0.84× | 2.44× | 0.0% | 8 | 1.56 | 2 | B- | |
| $29.35 | 8.86× | 1.5× | 0.86× | 6.18× | -22.9% | 25.2% | 9.8% | 9.7% | 16.9% | 5.5% | -5.5% | 1.15× | 2.62× | 1.6× | 2.01× | 0.0% | 7 | 2.42 | 3 | B+ | |
| $165.00 | 28.72× | 5.71× | 1.78× | 17.55× | 162.0% | 29.9% | 11.7% | 6.2% | 19.9% | 13.2% | 6.1% | 1.04× | 2.6× | 5.83× | 1.17× | 0.0% | 6 | 3.64 | 4 | A- | |
| $128.09 | 16.52× | 2.09× | 2.73× | 8.86× | 129.3% | 46.1% | 25.9% | 16.6% | 12.6% | 17.9% | 8.2% | 0.43× | 1.5× | 7.97× | 1.36× | 1.9% | 6 | 2.79 | 4 | A- | |
| Peer median | — | 16.52× | 1.92× | 1.6× | 11.49× | 129.3% | 29.9% | 9.8% | 6.2% | 12.6% | 5.5% | 5.6% | 1.04× | 2.62× | 2.18× | 1.36× | 0.0% | 7 | 2.42 | 3 | — |





