| 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) | |||
| $112.18 | 4.92× | 1.29× | 0.72× | 8.03× | 24.9% | 69.0% | 35.4% | 14.6% | 26.3% | 8.9% | 10.1% | 4.23× | 6.09× | 2.17× | 595.09× | 0.0% | 6 | 2.33 | 3 | B+ | |
| $13.05 | 6.47× | 0.63× | 0.1× | 198.35× | -190152.0% | 19.4% | 5.3% | 2.1% | 14.0% | 0.4% | -209.3% | 93.27× | 196.99× | 0.07× | 8× | 0.1% | 2 | -0.01 | 1 | C- | |
| $19.81 | 3.57× | 1.41× | 1.09× | 7.09× | 448.6% | 67.8% | 51.6% | 30.6% | 39.5% | 13.0% | 39.9% | 3.6× | 5.06× | 2.99× | 0.2× | 9.5% | 7 | 1.35 | 3 | B | |
| $12.84 | -2.27× | 0.71× | 0.56× | 32.69× | -152.2% | 99.2% | 33.9% | -24.6% | -31.1% | 181.0% | -13.0% | 0.03× | -3.8× | 1.67× | 1.68× | 0.0% | 5 | 0.83 | 2 | C+ | |
| $144.75 | 19.37× | 1.93× | 1.16× | 24.6× | -59.9% | 59.3% | 7.7% | 5.9% | 9.9% | 3.4% | 37.6% | 1.88× | 12.08× | 0.92× | 0.77× | 0.0% | 8 | 1.37 | 3 | B+ | |
| Peer median | — | 5.02× | 1.06× | 0.83× | 28.64× | -106.1% | 63.5% | 20.8% | 4.0% | 11.9% | 8.2% | 12.3% | 2.74× | 8.57× | 1.29× | 1.23× | 0.0% | 6 | 1.09 | 3 | — |




