| 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) | |||
| $19.27 | -1.96× | 0.29× | 0.35× | -41.12× | 38.8% | 30.1% | -1.9% | -19.2% | -15.8% | -0.5% | -39.3% | 1.72× | -35.01× | -0.37× | 2.02× | 1.9% | 3 | 0.51 | 2 | C+ | |
| $141.50 | 19.43× | 1.76× | 1.26× | 9.74× | 23.1% | 24.8% | 9.5% | 6.5% | 9.0% | 8.0% | 7.3% | 0.19× | -0.45× | 10.19× | 4.57× | 0.7% | 4 | 4.79 | 4 | A | |
| $210.04 | 28.91× | 5.15× | 4.6× | 20.41× | -52.1% | 42.2% | 18.4% | 15.9% | 17.8% | 9.6% | 3.2% | 0.59× | -1.04× | 37.54× | 5.53× | 0.5% | 3 | 5.96 | 3 | B+ | |
| $212.04 | 24.5× | 3.62× | 3.31× | 15.51× | -33.9% | 39.8% | 17.0% | 13.5% | 14.8% | 9.4% | 4.2% | 0.51× | 1.13× | 12.51× | 1.79× | 1.1% | 8 | 5.48 | 4 | A- | |
| $40.95 | 21.57× | 4.27× | 2.96× | 15.34× | -21.9% | 49.2% | 19.8% | 13.8% | 19.8% | 13.7% | 6.2% | 0.4× | 0.06× | 14.36× | 2.73× | 0.1% | 7 | 5.17 | 4 | A | |
| $28.80 | -8.76× | 1.12× | 0.14× | 22.45× | 216.8% | 16.8% | 0.5% | -1.6% | -12.7% | 1.5% | 4.5% | 0.82× | 7.45× | 0.54× | 1.34× | 4.8% | 2 | 2.23 | 1 | C- | |
| Peer median | — | 21.57× | 3.62× | 2.96× | 15.51× | -21.9% | 39.8% | 17.0% | 13.5% | 14.8% | 9.4% | 4.5% | 0.51× | 0.06× | 12.51× | 2.73× | 0.7% | 4 | 5.17 | 4 | — |





