| 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) | |||
| $121.75 | 13.19× | 4.4× | 2.73× | 9.41× | -27.7% | 48.4% | 32.3% | 20.7% | 33.4% | 13.4% | 7.9% | 1.56× | 1.39× | 9.93× | 4.85× | 1.1% | 5 | 1.74 | 3 | B | |
| $50.62 | 34.93× | 1.77× | 0.67× | 8.89× | 10.8% | 18.7% | 3.7% | 1.9% | 5.1% | 3.3% | 12.5% | 0.75× | 1.36× | 5.41× | 2.07× | 1.2% | 8 | 3.05 | 3 | B+ | |
| $22.21 | 37.13× | 3.84× | 0.44× | 11.8× | -105.9% | 8.0% | 2.8% | 1.1% | 9.9% | 0.0% | 9.0% | 4.09× | 5.65× | 1.18× | 1.17× | 1.6% | 5 | 0.75 | 1 | C- | |
| $106.76 | 20.37× | 1.84× | 1.28× | 10.27× | -28.1% | 28.7% | 12.4% | 6.3% | 9.1% | 7.4% | 6.9% | 0.68× | 2.4× | 5.13× | 2.82× | 1.7% | 8 | 3.13 | 3 | B- | |
| Peer median | — | 34.93× | 1.84× | 0.67× | 10.27× | -28.1% | 18.7% | 3.7% | 1.9% | 9.1% | 3.3% | 9.0% | 0.75× | 2.4× | 5.13× | 2.07× | 1.6% | 8 | 3.05 | 3 | — |



