| 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) | |||
| $14.48 | 23.35× | 3.77× | 1.14× | 10.49× | -34.6% | 38.9% | 6.4% | 4.9% | 16.1% | 6.5% | 3.7% | 1.39× | 1.8× | 17.36× | 1.37× | 0.0% | 5 | 2.77 | 3 | B | |
| $19.55 | 15.47× | 11.49× | 0.8× | 9.37× | -60.7% | 45.7% | 7.1% | 5.1% | 74.3% | 9.8% | 4.3% | 2.43× | 1.45× | 18.43× | 0.87× | 22.6% | 6 | 2.68 | 3 | B | |
| $22.11 | 22.19× | 0.82× | 0.4× | 10.34× | -69.2% | 56.3% | 2.3% | 1.8% | 3.7% | 2.0% | 6.6% | 0.54× | 2.69× | 0× | 1.89× | 5.1% | 7 | 2.81 | 3 | B- | |
| $20.29 | 14.32× | 1.21× | 0.99× | 10.07× | 5.7% | 61.2% | 7.7% | 6.9% | 8.5% | 5.6% | 7.2% | 0.26× | 0.76× | 196.85× | 2.06× | 8.1% | 7 | 2.54 | 4 | A- | |
| $14.60 | -5.33× | 0.85× | 0.47× | -10.62× | -57.6% | 24.3% | -7.7% | -8.8% | -15.9% | -8.7% | 12.0% | 0.17× | -1.68× | -30.88× | 3.37× | 6.1% | 5 | 3.82 | 2 | C+ | |
| $26.11 | 19.15× | 1.19× | 0.48× | 9.06× | -43.9% | 60.7% | 2.8% | 2.6% | 6.4% | 2.8% | 9.0% | 0.7× | 1.8× | 0× | 1.87× | 5.7% | 6 | 3.17 | 2 | B- | |
| Peer median | — | 15.47× | 1.19× | 0.48× | 9.37× | -57.6% | 56.3% | 2.8% | 2.6% | 6.4% | 2.8% | 7.2% | 0.54× | 1.45× | 0× | 1.89× | 6.1% | 6 | 2.81 | 3 | — |





