| 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) | |||
| $29.82 | 17× | 3.81× | 0.74× | 10.59× | -24.2% | 21.0% | 5.0% | 4.4% | 22.6% | 12.5% | 5.1% | 0.1× | -0.88× | 142.9× | 1.29× | 0.9% | 6 | 3.45 | 4 | A- | |
| $53.93 | 15.78× | 4.41× | 0.41× | 12.01× | -40.0% | 26.8% | 3.8% | 2.6% | 27.9% | 14.6% | 8.5% | 0.67× | 1.54× | 0× | 1.78× | 5.0% | 6 | 7.94 | 3 | B+ | |
| $44.47 | -102.52× | 0.67× | 0.08× | 10.58× | 199.5% | 16.7% | 1.3% | -0.1% | -0.6% | -0.7% | -11.6% | 1.16× | 5.54× | 2.5× | 1.11× | 4.8% | 6 | 3.33 | 3 | B+ | |
| $49.63 | -215.11× | 31.99× | 0.22× | 19.45× | 58.0% | 13.2% | -0.1% | -0.1% | -15.2% | -1.7% | -21.0% | 9.46× | -3.18× | -0.42× | 1.06× | 6.1% | 6 | 4.14 | 2 | C+ | |
| $115.28 | 20.91× | 9.84× | 5.65× | 13.35× | 33.7% | 74.3% | 38.6% | 27.0% | 47.1% | 20.4% | 6.3% | 1.24× | 1.16× | 9.32× | 1.26× | 4.3% | 7 | 3.27 | 3 | B+ | |
| $11.69 | -2.92× | 0.51× | 0.09× | -17.07× | -74.7% | 21.2% | -1.7% | -3.0% | -17.5% | -5.2% | -52.5% | 0.62× | -8.71× | 0× | 2.15× | 0.0% | 3 | 3.9 | 2 | C | |
| Peer median | — | -2.92× | 4.41× | 0.22× | 12.01× | 33.7% | 21.2% | 1.3% | -0.1% | -0.6% | -0.7% | -11.6% | 1.16× | 1.16× | 0× | 1.26× | 4.8% | 6 | 3.9 | 3 | — |





