| 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) | |||
| $20.88 | 10.47× | 0.81× | 1.23× | 7.67× | -89.1% | 70.9% | 15.0% | 11.8% | 7.7% | 196.7% | 18.2% | 0.43× | 2.09× | 0.53× | 0.71× | 2.9% | 3 | 0.34 | 3 | B | |
| $35.41 | 9.24× | 0.85× | 1.25× | 0.9× | 68.4% | 41.8% | 17.1% | 13.5% | 9.2% | 0.8% | 11.6% | 0.66× | -6.23× | 0.33× | 15.31× | 1.2% | 5 | 0.3 | 4 | A- | |
| $62.49 | 12.11× | 1.44× | 3.03× | 2.82× | 178.1% | 75.7% | 30.5% | 25.1% | 11.9% | 11.2% | 10.1% | 0× | -6.61× | 1.35× | 0.35× | 2.0% | 6 | 0.23 | 3 | B+ | |
| $32.23 | 8.48× | 0.99× | 1.66× | 6.79× | 9.0% | 71.2% | 24.0% | 19.6% | 11.7% | 32.3% | 13.2% | 0.21× | 0.5× | 0.91× | 1.01× | 3.1% | 6 | 0.51 | 4 | A- | |
| $21.88 | 9.43× | 0× | 1.86× | 0× | 2.3% | 62.3% | 27.8% | 19.7% | 0.0% | 0.0% | 0.0% | 0× | 0× | 0.77× | 0× | 2.0% | 6 | -0.62 | 2 | C | |
| $42.06 | 12.31× | 1.55× | 2.13× | 7.18× | 55.5% | 77.7% | 22.6% | 17.3% | 12.6% | 10.3% | 8.2% | 0.12× | -1.37× | 1.05× | 0.18× | 2.1% | 5 | -0.5 | 4 | A- | |
| Peer median | — | 9.43× | 0.99× | 1.86× | 2.82× | 55.5% | 71.2% | 24.0% | 19.6% | 11.7% | 10.3% | 10.1% | 0.12× | -1.37× | 0.91× | 0.35× | 2.0% | 6 | 0.23 | 4 | — |





