| 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) | |||
| $66.05 | 38.78× | 2.08× | 3.08× | 13.69× | 101.7% | 60.6% | 55.7% | 7.9% | 5.4% | 7.6% | 6.4% | 3.37× | 8.17× | 3× | 2.28× | 6.0% | 6 | 0.51 | 3 | B- | |
| $33.18 | 20.59× | 2.06× | 4.09× | 13.79× | 53.3% | 15.4% | 30.2% | 19.9% | 10.1% | 5.2% | 8.1% | 1.86× | 6.18× | 2.61× | 1.64× | 4.4% | 7 | 0.82 | 3 | B+ | |
| $30.13 | 107.42× | 0.93× | 4.36× | 17.52× | 51.4% | 26.5% | 22.4% | 4.1% | 0.9% | 2.5% | 3.1% | 0.79× | 8.04× | 1.4× | 0.34× | 5.0% | 8 | 0.58 | 2 | B- | |
| $0.44 | -2.2× | 0.16× | 0.91× | 12.5× | 75.8% | 43.8% | -7.6% | -42.0% | -7.4% | -0.9% | -12.9% | 0.41× | 8.62× | -0.33× | 2.43× | 4.2% | 3 | -1.34 | 2 | C+ | |
| $31.69 | 17.81× | 1.18× | 3.47× | 10.51× | 218.4% | 67.6% | 26.0% | 19.8% | 6.7% | 24.8% | 5.9% | 1.53× | 5.92× | 1.37× | 42.45× | 7.8% | 4 | 0.63 | 3 | B+ | |
| $9.07 | -0.85× | 0.16× | 0.58× | -87.96× | 1426.1% | -42.1% | -5.7% | -66.4% | -18.6% | -0.7% | 20.4% | 1.27× | -77.6× | -0.28× | 1.83× | 4.3% | 5 | 0.02 | 3 | B- | |
| Peer median | — | 17.81× | 0.93× | 3.47× | 12.5× | 75.8% | 26.5% | 22.4% | 4.1% | 0.9% | 2.5% | 5.9% | 1.27× | 6.18× | 1.37× | 1.83× | 4.4% | 5 | 0.58 | 3 | — |





