| 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) | |||
| $92.65 | 11.25× | 1.74× | 2.52× | 7.54× | -26.0% | 63.0% | 29.5% | 22.4% | 15.5% | 9.7% | 5.3% | 0.34× | -0.05× | 0.91× | 0.07× | 0.0% | 8 | -0.46 | 3 | B+ | |
| $82.83 | 12.34× | 1.25× | 3.05× | 9.74× | -43.0% | 68.3% | 32.0% | 24.7% | 10.1% | 1.5% | 7.3% | 0.18× | 0.85× | 1.17× | 0.62× | 1.1% | 6 | 0.38 | 3 | B+ | |
| $39.95 | 17.39× | 0.91× | 2.23× | 15.24× | 115.0% | 60.3% | 16.6% | 13.5% | 5.5% | 4.1% | 1.9% | 0.3× | 3.31× | 0.51× | 6.81× | 4.2% | 7 | 0.16 | 3 | B+ | |
| $30.75 | 16.78× | 2.23× | 5.18× | 9.96× | -81.0% | 71.8% | 37.5% | 30.7% | 13.2% | 13.1% | 7.2% | 0.01× | -3.27× | 1.54× | 0.68× | 2.5% | 7 | -0.24 | 4 | A- | |
| $72.20 | 11.15× | 1.19× | 2.62× | 9.16× | -35.1% | 73.1% | 31.0% | 24.1% | 10.9% | 1.4% | 9.9% | 0.3× | 1.17× | 1.23× | 0.13× | 2.9% | 7 | 0.3 | 3 | B | |
| $51.31 | 7.41× | 0.83× | 1.81× | 5.23× | 92.3% | 55.4% | 33.3% | 25.5% | 11.7% | -93.4% | 14.4% | 0.08× | 0.44× | 0.87× | 0.8× | 4.2% | 6 | 0.36 | 4 | A | |
| Peer median | — | 12.34× | 1.19× | 2.62× | 9.74× | -35.1% | 68.3% | 32.0% | 24.7% | 10.9% | 1.5% | 7.3% | 0.18× | 0.85× | 1.17× | 0.68× | 2.9% | 7 | 0.3 | 3 | — |





