| 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) | |||
| $23.24 | 46.07× | 0.91× | 3.75× | 23.61× | -31.5% | 65.8% | 9.4% | 8.3% | 2.0% | 1.7% | 10.4% | 0.05× | -0.72× | 0.3× | 0.03× | 2.7% | 7 | -0.49 | 4 | A- | |
| $40.10 | 17.39× | 0.91× | 2.23× | 15.24× | 115.0% | 60.3% | 16.6% | 13.5% | 5.5% | 4.1% | 1.9% | 0.3× | 3.31× | 0.51× | 6.81× | 4.2% | 7 | 0.16 | 3 | B+ | |
| $131.67 | 11.73× | 1.75× | 3.35× | 9.32× | 92.9% | 59.0% | 37.2% | 28.6% | 14.9% | 1.6% | 9.7% | 0.36× | 1.3× | 0.99× | 0.32× | 2.1% | 8 | -0.27 | 4 | A- | |
| $30.69 | 16.78× | 2.23× | 5.18× | 9.96× | -81.0% | 71.8% | 37.5% | 30.7% | 13.2% | 13.1% | 7.2% | 0.01× | -3.27× | 1.54× | 0.68× | 2.5% | 7 | -0.24 | 4 | A- | |
| $30.18 | 11.53× | 1.27× | 3.98× | 9.11× | -31.8% | 77.3% | 43.8% | 34.6% | 11.1% | 8.8% | 6.9% | 0.22× | 0.43× | 1.47× | 0.13× | 2.9% | 7 | -0.22 | 4 | A- | |
| $51.34 | 7.41× | 0.83× | 1.81× | 5.23× | 92.3% | 55.4% | 33.3% | 25.5% | 11.7% | -93.4% | 14.4% | 0.08× | 0.44× | 0.87× | 0.8× | 4.2% | 6 | 0.36 | 4 | A | |
| Peer median | — | 11.73× | 1.27× | 3.35× | 9.32× | 92.3% | 60.3% | 37.2% | 28.6% | 11.7% | 4.1% | 7.2% | 0.22× | 0.44× | 0.99× | 0.68× | 2.9% | 7 | -0.22 | 4 | — |





