| 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) | |||
| $155.55 | 9.12× | 3.29× | 0.88× | 5.73× | -5.8% | 61.5% | 13.3% | 9.6% | 36.1% | 18.7% | 8.2% | 0.83× | 0.47× | 294.38× | 1.49× | 0.0% | 6 | 5.75 | 4 | A- | |
| $21.25 | 20.81× | 2.37× | 0.73× | 11.83× | -15.4% | 33.0% | 6.0% | 3.5% | 11.4% | 7.0% | 4.9% | 1.02× | 3.21× | 79.72× | 1.52× | 2.1% | 7 | 3.51 | 4 | A | |
| $70.50 | 9.72× | 1.69× | 0.61× | 8.1× | 10.6% | 34.8% | 8.5% | 6.2% | 17.4% | 9.0% | 6.1% | 0.87× | 2.42× | 14.14× | 1.89× | 0.9% | 7 | 2.85 | 4 | A | |
| $43.45 | 11.34× | 5.6× | 1.83× | 8.33× | 2.2% | 49.0% | 20.1% | 16.2% | 49.4% | 23.6% | 8.7% | 0.9× | 0.45× | 0× | 1.89× | 9.5% | 5 | 5.09 | 4 | A- | |
| $20.89 | 11.25× | -4.34× | 0.97× | 8.07× | 11.6% | 24.5% | 13.8% | 8.6% | -38.7% | 38.1% | 9.8% | -1.88× | 2.23× | 4.7× | 0.97× | 1.5% | 8 | 2.15 | 2 | C+ | |
| $33.96 | 7.27× | 0.78× | 0.55× | 3.64× | 42.6% | 30.2% | 8.6% | 7.6% | 10.8% | 4.1% | 16.9% | 0.97× | -0.06× | 11.56× | 2.1× | 3.5% | 5 | 1.3 | 2 | C+ | |
| Peer median | — | 11.25× | 1.69× | 0.73× | 8.1× | 10.6% | 33.0% | 8.6% | 7.6% | 11.4% | 9.0% | 8.7% | 0.9× | 2.23× | 11.56× | 1.89× | 2.1% | 7 | 2.85 | 4 | — |





