| 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) | |||
| $19.25 | 16.01× | 0.89× | 2× | 9.93× | 82.8% | 6.4% | 17.7% | 12.4% | 5.6% | 5.1% | 10.0% | 0.56× | 3.78× | 2.8× | 0.27× | 8.5% | 8 | 1.48 | 4 | A- | |
| $15.56 | 48.64× | 0.45× | 1.13× | 6.55× | 128.2% | 3.5% | 9.0% | 5.1% | 2.0% | 2.3% | 19.3% | 0.48× | 3.25× | 1.1× | 1.06× | 7.7% | 7 | 0.84 | 3 | B | |
| $59.94 | 15.12× | 1.63× | 5.28× | 11.8× | 260.0% | 44.7% | 52.5% | 38.3% | 11.8% | 6.6% | 11.1% | 1.35× | 5.25× | 2.83× | 1.53× | 7.7% | 4 | 0.74 | 4 | A | |
| $25.05 | 16.12× | 1.87× | 2.01× | 9.28× | 62.8% | 2.6% | 13.6% | 12.5% | 11.7% | 6.0% | 7.0% | 0.86× | 2.64× | 3.54× | 21.93× | 5.1% | 6 | 2.36 | 4 | A | |
| $45.18 | 13.48× | 1.48× | 6.05× | 12.27× | 276.0% | 75.1% | 48.2% | 44.9% | 11.0% | 6.1% | 8.6% | 0.79× | 4.21× | 3.59× | 1.63× | 6.8% | 5 | 2.01 | 4 | A | |
| $15.97 | -7.37× | 0.66× | 0.82× | 18.34× | -92.3% | 2.0% | 8.9% | -11.1% | -9.0% | 2.9% | 4.9% | 1.36× | 12.09× | 0.85× | 0.28× | 13.5% | 4 | 0.47 | 2 | C+ | |
| Peer median | — | 15.12× | 1.48× | 2.01× | 11.8× | 128.2% | 3.5% | 13.6% | 12.5% | 11.0% | 6.0% | 8.6% | 0.86× | 4.21× | 2.83× | 1.53× | 7.7% | 5 | 0.84 | 4 | — |





