| 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) | |||
| $31.15 | -6.34× | 1.04× | 0.42× | 27.29× | 86.9% | 6.0% | 0.7% | -6.6% | -16.4% | 0.5% | -8.7% | 1.22× | 13.28× | 0.3× | 1.97× | 9.0% | 4 | 1.64 | 2 | C+ | |
| $46.52 | 34.71× | 1.2× | 0.88× | 7.78× | 95.8% | 32.5% | 6.2% | 2.5% | 3.4% | 2.9% | 6.8% | 0.81× | 2.57× | 2.06× | 1.66× | 3.5% | 6 | 1.99 | 3 | B+ | |
| $49.86 | -3.97× | 1.14× | 0.49× | 48.66× | 290.9% | 18.8% | 8.0% | -12.2% | -28.8% | 3.7% | 17.3% | 3.19× | 34.84× | 1× | 1.55× | 0.3% | 5 | 1.29 | 2 | C+ | |
| $153.56 | -21.5× | 1.21× | 2.45× | 16.57× | -63.2% | 30.3% | 12.6% | -11.4% | -5.6% | 2.2% | 6.4% | 0.23× | 2.1× | 2.75× | 2.42× | 3.6% | 8 | 0.64 | 3 | B | |
| $65.82 | 15.46× | 1.23× | 0.84× | 9.18× | 19.1% | 21.1% | 10.6% | 5.4% | 8.0% | 6.1% | 5.8% | 0.85× | 3.5× | 4.48× | 1.37× | 5.2% | 7 | 2.33 | 4 | A- | |
| $9.57 | -6.29× | 0.63× | 0.3× | 21.25× | 650.6% | 13.2% | -0.7% | -4.8% | -10.0% | -0.7% | 6.7% | 0.87× | 11.33× | -0.49× | 1.3× | 8.5% | 4 | 1.49 | 2 | B- | |
| Peer median | — | -3.97× | 1.2× | 0.84× | 16.57× | 95.8% | 21.1% | 8.0% | -4.8% | -5.6% | 2.9% | 6.7% | 0.85× | 3.5× | 2.06× | 1.55× | 3.6% | 6 | 1.49 | 3 | — |





