| 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) | |||
| $41.52 | 13.38× | 0.97× | 2.13× | 13.47× | -23.1% | 67.4% | 19.0% | 15.2% | 6.9% | 4.3% | 8.4% | 0.51× | 3.6× | 0.62× | 0.17× | 3.9% | 6 | -0.66 | 3 | B+ | |
| $66.05 | 13.39× | 1.18× | 2.91× | 15.12× | 26.4% | 73.7% | 27.3% | 21.7% | 8.8% | 1.1% | 10.6% | 0.78× | 5.8× | 1.16× | 0.32× | 2.9% | 7 | 0.36 | 4 | A- | |
| $34.08 | 32.64× | 1.01× | 1.74× | 23.69× | -80.4% | 67.2% | 6.9% | 5.3% | 3.1% | 5.1% | 10.3% | 0.78× | 9.36× | 0.21× | 0.29× | 3.6% | 7 | 0.22 | 2 | C+ | |
| $38.83 | 11.8× | 1.2× | 2.14× | 8.52× | -28.6% | 65.3% | 22.8% | 18.1% | 10.2% | -7.2% | 7.0% | 0.07× | 0× | 0.72× | 0.04× | 3.6% | 5 | 0.2 | 3 | B- | |
| $20.55 | 11.46× | 0.93× | 1.65× | 13.21× | -58.7% | 47.2% | 21.1% | 15.8% | 8.9% | 4.4% | 4.6% | 0.98× | 5.88× | 0.41× | 0.11× | 0.8% | 6 | -0.53 | 3 | B | |
| $51.31 | 11.25× | 1.34× | 3.83× | -13.89× | 316.1% | 93.4% | 42.8% | 34.1% | 12.0% | 11.4% | 5.1% | 0× | -22.68× | 5.85× | 0.59× | 0.0% | 4 | 0.64 | 3 | B | |
| Peer median | — | 11.8× | 1.18× | 2.14× | 13.21× | -28.6% | 67.2% | 22.8% | 18.1% | 8.9% | 4.4% | 7.0% | 0.78× | 5.8× | 0.72× | 0.29× | 2.9% | 6 | 0.22 | 3 | — |





