| 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) | |||
| $121.93 | 25.94× | 3.77× | 2.75× | 9.69× | 351.1% | 95.5% | 25.8% | 10.9% | 15.0% | 5.2% | 8.5% | 0.57× | -0.69× | 22.32× | 0.78× | 1.5% | 6 | 0.28 | 2 | C | |
| $139.64 | 82.46× | 8.22× | 5.43× | 28.68× | -41.6% | 74.8% | 27.2% | 8.2% | 12.3% | 5.1% | 9.1% | 3.49× | 5.84× | 2.3× | 2.24× | 5.0% | 5 | 1.52 | 1 | D+ | |
| $124.35 | 39.73× | 13.89× | 8.7× | 27.06× | -64.8% | 86.0% | 51.9% | 21.8% | 34.8% | 13.6% | 1.4% | 1.54× | 1.48× | 14.12× | 0.91× | 5.0% | 6 | 3.83 | 3 | B | |
| $41.90 | 26.27× | 3.69× | 4.34× | 21.66× | -28.5% | 65.9% | 26.2% | 16.5% | 14.0% | 3.6% | 6.4% | 2.41× | 7.25× | 10.35× | 15.72× | 2.4% | 3 | 0.59 | 2 | C+ | |
| $98.81 | 50.79× | 3.67× | 5.91× | 16.54× | -25.0% | 18.0% | 2.6% | 12.3% | 7.7% | 0.1% | 0.3% | 1.77× | 5.38× | 0.16× | 79.85× | 0.7% | 6 | 0.36 | 2 | C | |
| $48.68 | 48× | 7.48× | 1.9× | 27.31× | -66.6% | 96.9% | 14.7% | 4.0% | 15.6% | 7.6% | 11.3% | 1.45× | 1.08× | 6.11× | 0.15× | 13.9% | 5 | 1.64 | 3 | B+ | |
| Peer median | — | 48× | 7.48× | 5.43× | 27.06× | -41.6% | 74.8% | 26.2% | 12.3% | 14.0% | 5.1% | 6.4% | 1.77× | 5.38× | 6.11× | 2.24× | 5.0% | 5 | 1.52 | 2 | — |





