| 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) | |||
| $187.53 | 20.67× | 6.28× | 1.59× | 12.68× | -15.4% | 28.8% | 12.5% | 7.8% | 30.7% | 12.3% | 5.1% | 1.66× | 2.54× | 8.15× | 1.13× | 2.0% | 7 | 3.64 | 3 | B+ | |
| $20.94 | 12.72× | 1.75× | 1.38× | 6.8× | 70.4% | 30.7% | 13.4% | 10.9% | 13.8% | 11.5% | 0.0% | 0.03× | -0.33× | 0× | 3.72× | 4.8% | 7 | 9.11 | 4 | A+ | |
| $38.46 | 14.38× | 3.03× | 0.97× | 7.47× | 39.7% | 36.8% | 8.8% | 6.7% | 21.1% | 12.9% | 6.5% | 0.53× | 0.63× | 20.02× | 2.3× | 8.0% | 8 | 7.53 | 4 | A- | |
| Peer median | — | 13.55× | 2.39× | 1.17× | 7.14× | 55.1% | 33.7% | 11.1% | 8.8% | 17.4% | 12.2% | 3.2% | 0.28× | 0.15× | 10.01× | 3.01× | 6.4% | 8 | 8.32 | 4 | — |


