| 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) | |||
| $44.33 | 4.97× | 30.5× | 1.2× | 5.5× | -0.8% | 79.8% | 43.0% | 24.2% | 613.7% | 18.3% | 25.2% | 42.14× | 3.01× | 4.23× | 1.79× | 0.0% | 8 | 2.08 | 4 | A- | |
| $77.06 | 34.57× | 5.49× | 3.27× | 22.4× | -25.9% | 79.4% | 9.3% | 9.6% | 16.1% | 12.0% | 10.0% | 0.1× | -0.92× | 117.27× | 0.73× | 0.0% | 7 | 4.29 | 3 | B+ | |
| $22.11 | 6.72× | 1.79× | 2× | 7.1× | 15.1% | 70.7% | 20.6% | 30.0% | 26.8% | 17.7% | 10.4% | 0.02× | -1.08× | 0× | 1.5× | 3.8% | 4 | 6.67 | 5 | S- | |
| Peer median | — | 20.64× | 3.64× | 2.64× | 14.75× | -5.4% | 75.0% | 14.9% | 19.8% | 21.5% | 14.9% | 10.2% | 0.06× | -1× | 58.64× | 1.12× | 1.9% | 6 | 5.48 | 4 | — |


