| 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) | |||
| $19.91 | 216.21× | 1.21× | 6.55× | 21.46× | -26.5% | 50.5% | 12.0% | 3.3% | 0.6% | 1.1% | 6.2% | 0.86× | 8.83× | 0.52× | 1.24× | 3.8% | 6 | 0.94 | 1 | C- | |
| $70.00 | 40.69× | 1.27× | 11.1× | 18.34× | 152.5% | 87.7% | 47.4% | 28.4% | 3.3% | 3.5% | 6.3% | 0.53× | 5.41× | 2.53× | 0.83× | 4.4% | 6 | 1.34 | 3 | B+ | |
| $29.73 | 61.08× | 1.28× | 13.32× | 21.14× | 197.9% | 74.9% | 16.7% | 21.8% | 2.1% | 1.3% | 5.1% | 0.26× | 1.61× | 2.52× | 5.11× | 3.2% | 6 | 2.89 | 3 | B | |
| $23.63 | 21.16× | 1.45× | 8.05× | 15.9× | 216.9% | 95.4% | 55.7% | 38.2% | 6.9% | 5.7% | 8.1% | 0.74× | 5.34× | 3.16× | 0.3× | 6.1% | 4 | 1 | 4 | A- | |
| $31.81 | 19.59× | 1.22× | 7.32× | 10.84× | 924.6% | -14.1% | 17.2% | 37.2% | 6.2% | 1.9% | 5.1% | 0.46× | 2.86× | 1.49× | 1.17× | 3.3% | 6 | -0.48 | 3 | B- | |
| $40.77 | 39.52× | 1.93× | 6.03× | 13.9× | 191.4% | -1.4% | 27.2% | 15.2% | 4.9% | 3.9% | 4.8% | 1.09× | 5.01× | 1.8× | 0.66× | 3.6% | 6 | 1.03 | 3 | B+ | |
| Peer median | — | 39.52× | 1.28× | 8.05× | 15.9× | 197.9% | 74.9% | 27.2% | 28.4% | 4.9% | 3.5% | 5.1% | 0.53× | 5.01× | 2.52× | 0.83× | 3.6% | 6 | 1.03 | 3 | — |





