| 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) | |||
| $24.80 | 8.91× | 0.86× | 1.67× | 2.19× | 579.8% | 58.3% | 23.5% | 19.3% | 9.9% | 6.2% | 15.0% | 0× | -0.36× | 0.59× | 0× | 3.8% | 6 | 0.47 | 3 | B+ | |
| $18.17 | 16.35× | 0.85× | 1.66× | 8.69× | -95.2% | 58.7% | 18.0% | 12.6% | 6.5% | 3.6% | 7.8% | 0.85× | 1.66× | 0.47× | 0.26× | 3.5% | 5 | -0.68 | 2 | C+ | |
| $117.18 | 14.68× | 1.91× | 4.3× | 10.59× | -58.3% | 82.9% | 36.8% | 29.2% | 13.0% | 1.6% | 6.7% | 0.07× | -0.29× | 0.98× | 20.32× | 1.8% | 5 | -0.29 | 3 | B+ | |
| $217.75 | 11.85× | 1.08× | 2.56× | 6.17× | 154.4% | 74.6% | 30.0% | 23.2% | 9.8% | 6.8% | 9.1% | 0.45× | -1.36× | 1.04× | 0.32× | 3.3% | 7 | 0.2 | 4 | A- | |
| $41.56 | 14.19× | 2.12× | 3.86× | 15.38× | -65.3% | 51.8% | 33.6% | 27.2% | 15.0% | -19.1% | 8.9% | 0.81× | 4.07× | 0.75× | 0.28× | 1.9% | 7 | -0.44 | 3 | B | |
| $37.50 | 11.87× | 1.04× | 2.47× | 8.12× | -43.4% | 66.0% | 27.5% | 21.4% | 9.0% | 1.2% | 10.7% | 0.06× | 0.01× | 0.89× | 47.49× | 3.2% | 7 | -0.51 | 3 | B | |
| Peer median | — | 14.19× | 1.08× | 2.56× | 8.69× | -58.3% | 66.0% | 30.0% | 23.2% | 9.8% | 1.6% | 8.9% | 0.45× | 0.01× | 0.89× | 0.32× | 3.2% | 7 | -0.44 | 3 | — |





