| 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) | |||
| $46.71 | 10.72× | 1.06× | 1.08× | 4.12× | 146.0% | 39.6% | 23.6% | 10.1% | 9.9% | 9.7% | 14.0% | 0.37× | 0.99× | 8.04× | 0.89× | 3.5% | 5 | 1.58 | 2 | C+ | |
| $13.80 | 10.38× | 2.5× | 6.66× | 8.58× | 145.4% | 74.9% | 61.8% | 71.0% | 26.7% | 19.9% | 10.6% | 0.14× | 0.44× | 29.21× | 3.88× | 11.2% | 7 | 8.64 | 4 | A+ | |
| $152.54 | 9.57× | 2.07× | 2.86× | 5.11× | 1.1% | 70.7% | 37.9% | 32.3% | 23.3% | 14.8% | 7.3% | 0.43× | 0.88× | 10.23× | 0.68× | 0.0% | 6 | 3.18 | 4 | A | |
| $22.97 | 12.51× | 2.09× | 3.1× | 4.81× | 63.5% | 46.7% | 33.5% | 24.8% | 16.8% | 13.5% | 10.1% | 0.22× | 0.17× | 20.32× | 1.54× | 2.8% | 7 | 5.87 | 4 | A | |
| $50.17 | 6.96× | 0.93× | 1.45× | 3.59× | -40.1% | 45.8% | 32.5% | 20.8% | 13.4% | 9.1% | 4.6% | 0.63× | 1.42× | 5.69× | 0.79× | 3.1% | 6 | 1.5 | 4 | A- | |
| $35.37 | 42.81× | 0.87× | 1.66× | 5.01× | -28.9% | 21.5% | 14.4% | 3.9% | 2.0% | 3.2% | 8.9% | 0.43× | 1.45× | 4.03× | 0.85× | 4.2% | 7 | -7.15 | 3 | B+ | |
| Peer median | — | 10.38× | 2.07× | 2.86× | 5.01× | 1.1% | 46.7% | 33.5% | 24.8% | 16.8% | 13.5% | 8.9% | 0.43× | 0.88× | 10.23× | 0.85× | 3.1% | 7 | 3.18 | 4 | — |





