| 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) | |||
| $132.05 | 28.21× | 1.31× | 0.42× | 7.74× | -59.5% | 2.3% | 2.3% | 1.5% | 4.6% | 3.4% | 5.9% | 0.36× | 1.36× | 7.3× | 0.95× | 0.6% | 9 | 4.07 | 2 | C+ | |
| $129.40 | 32.94× | 10.47× | 1.19× | 23.41× | -59.0% | 8.4% | 4.9% | 3.6% | 31.8% | 19.6% | 4.6% | 0.88× | 1.65× | 12.6× | 1.53× | 1.6% | 6 | 6.68 | 3 | B | |
| $32.47 | 78.71× | 1.36× | 0.47× | 8.02× | -22.3% | 8.0% | 1.2% | 0.6% | 1.8% | 1.2% | -6.2% | 0.84× | 3.02× | 1.16× | 1.11× | 1.3% | 7 | 2.4 | 2 | C | |
| $17.36 | -7.18× | 6.83× | 0.31× | 15.19× | -630.4% | 20.5% | 1.5% | -4.3% | -95.1% | 1.4% | 2.0% | 19.05× | 11.03× | 0.2× | 1.22× | 0.0% | 5 | 0.5 | 2 | B- | |
| $10.36 | -13.48× | 0.93× | 0.87× | 8.25× | -51.2% | 8.4% | -7.7% | -6.5% | -6.9% | -4.4% | -9.5% | 0.21× | 1.39× | -5.38× | 1.04× | 0.9% | 4 | 3.02 | 2 | C+ | |
| $24.86 | 25.91× | 1.64× | 0.68× | 9.16× | 28.9% | 85.4% | 3.6% | 2.6% | 6.3% | 4.5% | 5.3% | 0.31× | 1.21× | 9.7× | 1.33× | 1.1% | 7 | 3.41 | — | — | |
| Peer median | — | 25.91× | 1.64× | 0.68× | 9.16× | -51.2% | 8.4% | 1.5% | 0.6% | 1.8% | 1.4% | 2.0% | 0.84× | 1.65× | 1.16× | 1.22× | 1.1% | 6 | 3.02 | 2 | — |





