| 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) | |||
| $59.70 | 14.45× | 7.23× | 1.25× | 8.88× | 71.2% | 20.5% | 11.3% | 8.6% | 50.0% | 31.6% | 8.3% | 0.35× | -0.72× | 23.21× | 1.74× | 0.0% | 5 | 4.26 | 5 | A+ | |
| $12.50 | -6.37× | 1.45× | 0.28× | -42.88× | -234.5% | 12.2% | 1.4% | -4.4% | -22.8% | 0.8% | 23.9% | 4.66× | -31.48× | 2.02× | 1.07× | 5.7% | 3 | 0.82 | 2 | C+ | |
| Peer median | — | -6.37× | 1.45× | 0.28× | -42.88× | -234.5% | 12.2% | 1.4% | -4.4% | -22.8% | 0.8% | 23.9% | 4.66× | -31.48× | 2.02× | 1.07× | 5.7% | 3 | 0.82 | 2 | — |

