| 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) | |||
| $102.10 | 21.09× | 2.45× | 3.02× | 15.09× | -37.7% | 44.9% | 14.2% | 14.3% | 11.6% | 8.9% | 4.2% | 0.04× | -0.64× | 22.24× | 4.77× | 0.0% | 4 | 7.59 | 3 | B | |
| $45.85 | 26.84× | 1.73× | 2.81× | 13.06× | -99.9% | 44.4% | 12.1% | 10.4% | 6.4% | 4.4% | -2.6% | 0.21× | -2.92× | 15.73× | 3.27× | 0.3% | 3 | 3.19 | 3 | B- | |
| $53.75 | -401.43× | 12.9× | 56.63× | -332.1× | -91.6% | 35.3% | -28.3% | -14.3% | -3.2% | -3.7% | -0.2% | 0.05× | 12.98× | 0× | 10.33× | 0.0% | 4 | 28.42 | 2 | C | |
| $132.90 | 54.35× | 3.23× | 4× | 19.33× | -76.2% | 44.4% | 28.9% | 7.4% | 6.0% | 10.9% | 3.1% | 0.98× | 4.19× | 4.62× | 3.35× | 0.5% | 7 | 4.49 | 2 | C+ | |
| $142.43 | 81.99× | 62.32× | 29.14× | 66.1× | -63.7% | 61.3% | 41.7% | 35.6% | 76.1% | 35.6% | 1.0% | 0.97× | 0.74× | 19.9× | 2.88× | 0.3% | 8 | 13.13 | 3 | B | |
| $205.05 | 70.97× | 41.35× | 22.2× | 59.08× | -74.2% | 50.5% | 35.3% | 31.3% | 58.3% | 40.8% | 0.9% | 0.33× | -0.17× | 0× | 2.63× | 0.2% | 7 | 18.98 | 3 | B+ | |
| Peer median | — | 54.35× | 12.9× | 22.2× | 19.33× | -76.2% | 44.4% | 28.9% | 10.4% | 6.4% | 10.9% | 0.9% | 0.33× | 0.74× | 4.62× | 3.27× | 0.3% | 7 | 13.13 | 3 | — |





