| 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) | |||
| $18.36 | 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+ | |
| $70.52 | 14.67× | 1.46× | 2.55× | 6.35× | -12.4% | 65.9% | 24.7% | 19.4% | 11.1% | 15.5% | 6.8% | 0.05× | -2.92× | 0.75× | 11× | 4.9% | 8 | -0.32 | 3 | B+ | |
| $65.70 | 14.43× | 1.51× | 2.99× | 11.36× | 21.6% | 78.8% | 27.2% | 20.8% | 10.5% | 1.2% | 7.7% | 0.37× | 1.46× | 1.43× | 1.49× | 3.2% | 9 | 0.26 | 3 | B+ | |
| $22.95 | 12.24× | 1.1× | 3.93× | 11.51× | -9.2% | 79.9% | 43.8% | 32.5% | 9.1% | 5.1% | 8.6% | 0.43× | 2.98× | 2.12× | 0.01× | 4.4% | 7 | -0.31 | 3 | B | |
| $23.26 | 8.86× | 0.91× | 1.86× | 10.31× | 178.0% | 62.7% | 29.5% | 21.1% | 10.3% | -1.9% | 16.7% | 0.89× | 4.87× | 0.8× | 0.18× | 4.9% | 5 | 0.27 | 3 | B | |
| $178.90 | 13.61× | 1.81× | 3.68× | 10.36× | -28.6% | 82.1% | 33.3% | 27.1% | 13.3% | 1.8% | 7.8% | 0.07× | -0.17× | 2.06× | 2.04× | 3.7% | 5 | -0.45 | 3 | B+ | |
| Peer median | — | 13.61× | 1.46× | 2.99× | 10.36× | -9.2% | 78.8% | 29.5% | 21.1% | 10.5% | 1.8% | 7.8% | 0.37× | 1.46× | 1.43× | 1.49× | 4.4% | 7 | -0.31 | 3 | — |





