| 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) | |||
| $78.48 | -35.69× | 3× | 0.91× | 26.16× | -4.7% | 24.8% | -0.7% | -2.6% | -8.4% | -0.9% | 8.1% | 1.49× | 8.02× | -0.35× | 1.44× | 2.3% | 8 | 2.23 | 3 | B | |
| $205.10 | 9.22× | 1.16× | 0.25× | 10.55× | 184.2% | 17.1% | 5.6% | 2.7% | 12.6% | 6.8% | 12.6% | 1.63× | 6.14× | 3.59× | 0.95× | 0.0% | 6 | 2.54 | 4 | A | |
| $119.42 | 11.95× | 24.27× | 2.75× | 11.48× | 19.0% | 40.9% | 28.4% | 23.2% | 204.1% | 14.9% | 2.8% | 11.76× | 3.69× | 4.97× | 0.87× | 1.2% | 6 | 3.09 | 3 | B | |
| $29.31 | -9.67× | 1.39× | 0.42× | 9.21× | 314.1% | 50.0% | 18.1% | -4.4% | -14.3% | 6.9% | 10.7% | 7.52× | 7.73× | 0.89× | 0.8× | 0.0% | 6 | 0.52 | 2 | C | |
| $137.26 | 18.55× | 2.57× | 1.78× | 12.15× | -15.8% | 41.1% | 16.8% | 9.6% | 13.8% | 13.0% | 2.0% | 0.43× | 1.62× | 12.52× | 3.09× | 0.0% | 7 | 5.08 | 4 | A- | |
| $33.53 | 7.27× | 0.78× | 0.55× | 3.64× | 42.6% | 30.2% | 8.6% | 7.6% | 10.8% | 4.1% | 16.9% | 0.97× | -0.06× | 11.56× | 2.1× | 3.5% | 5 | 1.3 | 2 | C+ | |
| Peer median | — | 9.22× | 1.39× | 0.55× | 10.55× | 42.6% | 40.9% | 16.8% | 7.6% | 12.6% | 6.9% | 10.7% | 1.63× | 3.69× | 4.97× | 0.95× | 0.0% | 6 | 2.54 | 3 | — |





