| 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) | |||
| $139.00 | 19.43× | 1.76× | 1.26× | 9.74× | 23.1% | 24.8% | 9.5% | 6.5% | 9.0% | 8.0% | 7.3% | 0.19× | -0.45× | 10.19× | 4.57× | 0.7% | 4 | 4.79 | 4 | A | |
| $23.08 | 34.87× | 1.43× | 0.8× | 14.41× | -1095.4% | 15.7% | 6.7% | 2.3% | 4.1% | 3.5% | -28.3% | 1.8× | 7.9× | 1.46× | 1.51× | 0.0% | 4 | 1.07 | 3 | B- | |
| $40.17 | 21.57× | 4.27× | 2.96× | 15.34× | -21.9% | 49.2% | 19.8% | 13.8% | 19.8% | 13.7% | 6.2% | 0.4× | 0.06× | 14.36× | 2.73× | 0.1% | 7 | 5.17 | 4 | A | |
| $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- | |
| $24.86 | 25.91× | 1.64× | 0.68× | 9.16× | 28.9% | 85.4% | 3.6% | 2.6% | 6.3% | 4.5% | 5.3% | 0.31× | 1.21× | 9.7× | 1.33× | 1.1% | 7 | 3.41 | — | — | |
| $35.96 | 11.54× | 7.37× | 1.82× | 12.33× | -66.3% | 25.4% | 15.2% | 15.8% | 63.8% | 30.5% | 1.1% | 0.86× | 0.94× | 16.37× | 3.15× | 0.0% | 5 | 5.33 | 4 | A- | |
| Peer median | — | 21.57× | 1.92× | 1.6× | 12.33× | -21.9% | 29.9% | 9.0% | 2.6% | 6.3% | 4.5% | 5.3% | 0.86× | 1.21× | 9.7× | 2.44× | 0.0% | 7 | 3.41 | 4 | — |





