| 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) | |||
| $46.56 | 15.68× | 1.64× | 0.6× | 7.69× | 28.6% | 22.7% | 6.0% | 3.9% | 10.6% | 6.8% | 11.3% | 0.56× | 1.75× | 6.04× | 1.65× | 2.6% | 8 | 2.89 | 4 | A- | |
| $174.62 | 26.99× | 9.25× | 5.14× | 15.8× | -12.3% | 40.6% | 26.6% | 19.0% | 34.3% | 19.7% | 3.0% | 0.59× | 0.76× | 13.06× | 1.46× | 0.7% | 6 | 6.98 | 3 | B+ | |
| $4.77 | 17.5× | 1.61× | 1.04× | 8.49× | 184.9% | 38.8% | 12.7% | 6.1% | 9.4% | 6.6% | 12.3% | 1.09× | 2.69× | 3.05× | 3.54× | 0.0% | 7 | 2.05 | 4 | A | |
| $21.26 | -2.62× | 0.9× | 0.36× | -17.2× | -9.6% | 27.2% | -10.6% | -13.6% | -34.5% | -11.2% | 15.6% | 1.18× | -9.33× | -3.48× | 2.04× | 2.3% | 8 | 1.95 | 3 | B+ | |
| $124.32 | -17.88× | 2.42× | 0.92× | 14.35× | -18.4% | 28.5% | 17.0% | -5.2% | -13.5% | -28.3% | 10.3% | 1.6× | 5.5× | 6.72× | 1.26× | 2.5% | 4 | 1.97 | 2 | C | |
| $44.78 | 14.71× | 3.29× | 2.39× | 8.89× | -34.8% | 42.8% | 23.5% | 16.2% | 22.4% | 17.2% | 1.5% | 0.24× | 0.26× | 66.98× | 1.86× | 1.2% | 4 | 3.85 | 4 | A- | |
| Peer median | — | 14.71× | 2.42× | 1.04× | 8.89× | -12.3% | 38.8% | 17.0% | 6.1% | 9.4% | 6.6% | 10.3% | 1.09× | 0.76× | 6.72× | 1.86× | 1.2% | 6 | 2.05 | 3 | — |





