| 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) | |||
| $88.11 | 14.22× | 5.83× | 2.66× | 9.28× | 96.9% | 57.7% | 23.1% | 18.7% | 41.0% | 32.9% | 7.5% | 0.15× | -1.09× | 499.17× | 3.54× | 0.0% | 8 | 8.03 | 4 | A+ | |
| $71.47 | 17× | 1.76× | 0.89× | 10.64× | 38.5% | 50.2% | 6.0% | 5.2% | 10.4% | 7.0% | 7.2% | 0.28× | 0.12× | 0× | 2.59× | 2.2% | 7 | 3.98 | 4 | A | |
| $155.00 | -57.01× | 3.58× | 1.15× | 25.44× | -43.1% | 58.3% | 3.7% | -2.0% | -6.3% | -4.7% | 14.2% | 1.25× | 6.17× | 1.69× | 1.27× | 0.0% | 9 | 4.52 | 4 | A- | |
| $39.00 | 21.87× | 4.58× | 1.47× | 15.75× | 27.0% | 42.9% | 8.2% | 6.7% | 20.9% | 10.7% | 3.2% | 0.74× | 0.76× | 76× | 1.96× | 3.5% | 5 | 3.46 | 4 | A- | |
| $40.62 | 66.1× | 3.41× | 1.17× | 26.93× | -32.3% | 41.1% | 2.7% | 1.8% | 5.2% | 3.0% | 4.1% | 0.56× | 3.03× | 5.58× | 1.9× | 2.1% | 6 | 5.81 | 4 | A- | |
| $5.14 | -4.99× | 1.75× | 0.5× | -67.24× | -87.7% | 45.5% | -0.7% | -10.0% | -35.0% | -1.0% | -6.6% | 1.37× | -26.74× | -1.17× | 1.62× | 0.0% | 4 | 1.95 | 1 | C- | |
| Peer median | — | 17× | 3.41× | 1.15× | 15.75× | -32.3% | 45.5% | 3.7% | 1.8% | 5.2% | 3.0% | 4.1% | 0.74× | 0.76× | 1.69× | 1.9× | 2.1% | 6 | 3.98 | 4 | — |





