| 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) | |||
| $32.22 | 22.19× | 4.58× | 6.76× | 15.69× | -19.1% | 89.1% | 33.3% | 30.4% | 20.6% | 17.4% | 7.3% | 0.01× | -0.79× | 0× | 6.09× | 0.0% | 6 | 23.26 | 4 | A | |
| $62.80 | 37.19× | 1.7× | 3.42× | 15.81× | -11.2% | 60.7% | 16.7% | 9.2% | 4.6% | 4.0% | 3.1% | 0.34× | 2.54× | 6.83× | 1.89× | 0.0% | 7 | 2.97 | 3 | B+ | |
| $138.53 | 18.89× | 4.37× | 1.8× | 9.46× | -80.4% | 43.2% | 17.7% | 9.5% | 23.2% | 13.3% | 4.1% | 1.11× | 1.86× | 8.55× | 1.08× | 0.7% | 5 | 3.41 | 3 | B+ | |
| $154.22 | -30.77× | -128.95× | 13.04× | -37.81× | -214.8% | 64.5% | -44.5% | -42.4% | 419.2% | -25.1% | -1.8% | -17.22× | -3.56× | -112.2× | 4.84× | 0.0% | 4 | 4.87 | 2 | C | |
| $103.34 | 34.27× | 3.5× | 5.62× | 16.48× | 349.4% | 69.5% | 24.6% | 16.4% | 10.2% | 7.6% | 6.2% | 0.48× | 1.4× | 5.64× | 3.27× | 0.0% | 8 | 4.91 | 3 | B+ | |
| $155.60 | 46.69× | 1.52× | 3.85× | 17.75× | -25.0% | 53.1% | 12.5% | 8.5% | 3.3% | 2.8% | 4.6% | 0.48× | 3.39× | 3.87× | 1.68× | 0.3% | 8 | 3.34 | 3 | B- | |
| Peer median | — | 34.27× | 1.7× | 3.85× | 15.81× | -25.0% | 60.7% | 16.7% | 9.2% | 10.2% | 4.0% | 4.1% | 0.48× | 1.86× | 5.64× | 1.89× | 0.0% | 7 | 3.41 | 3 | — |





