| 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) | |||
| $20.49 | 160.8× | 1.49× | 3.97× | 14.67× | 85.0% | 22.5% | 19.3% | 2.5% | 1.0% | 37.3% | 11.2% | 1.39× | 6.89× | 1.78× | 1.09× | 7.6% | 7 | 0.95 | 3 | B- | |
| $58.06 | 112.05× | 2.35× | 3.46× | 26.1× | -24.6% | 20.6% | 7.5% | 3.1% | 2.1% | 22.2% | 2.1% | 0.51× | 4.37× | 1.97× | 0.37× | 2.1% | 5 | 3.56 | 3 | B- | |
| $38.35 | 23.03× | 1.82× | 15.45× | 17.44× | 135.9% | 59.1% | 67.2% | 67.3% | 7.9% | 6.4% | 5.1% | 0.22× | 1.51× | 7.32× | 1.54× | 3.5% | 6 | 3.85 | 4 | A | |
| $45.18 | 13.48× | 1.48× | 6.05× | 12.27× | 276.0% | 75.1% | 48.2% | 44.9% | 11.0% | 6.1% | 8.6% | 0.79× | 4.21× | 3.59× | 1.63× | 6.8% | 5 | 2.01 | 4 | A | |
| $1.78 | -10.87× | 0.65× | 3.09× | 22.51× | -350.7% | 96.3% | 55.5% | -28.5% | -6.0% | 3.7% | 7.7% | 2.13× | 17.01× | 1.06× | 1.51× | 6.4% | 6 | 0.02 | 3 | B+ | |
| $71.50 | 25.2× | 2.35× | 9.46× | 16.75× | 227.7% | 36.7% | 51.5% | 37.6% | 9.3% | 7.0% | 6.2% | 0.76× | 4.06× | 3.4× | 2.48× | 4.7% | 5 | 1.55 | 4 | A- | |
| Peer median | — | 23.03× | 1.82× | 6.05× | 17.44× | 135.9% | 59.1% | 51.5% | 37.6% | 7.9% | 6.4% | 6.2% | 0.76× | 4.21× | 3.4× | 1.54× | 4.7% | 5 | 2.01 | 4 | — |





