| 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) | |||
| $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- | |
| $77.95 | -2.61× | 1.16× | 1.21× | -7× | -56.3% | 30.1% | -42.5% | -46.3% | -44.4% | -18.4% | -0.2% | 0.83× | -2.67× | -12.3× | 2.85× | 3.4% | 8 | 2.22 | 2 | B- | |
| $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+ | |
| $71.66 | 12.53× | 2.63× | 1.1× | 6.35× | 69.0% | 25.3% | 16.7% | 8.9% | 21.4% | 13.0% | 9.6% | 0.78× | 1.21× | 8.17× | 1.61× | 2.4% | 6 | 3.17 | 3 | B+ | |
| $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+ | |
| $33.18 | 31.63× | 2.26× | 2.37× | 22.02× | -50.6% | 42.0% | 13.4% | 7.5% | 7.1% | 7.3% | 3.8% | 0.61× | 3.17× | 6.41× | 3.68× | 1.3% | 5 | 2.52 | 2 | B- | |
| Peer median | — | 12.53× | 1.2× | 1.1× | 7.78× | 69.0% | 30.1% | 6.2% | 2.5% | 3.4% | 2.9% | 3.8% | 0.81× | 2.57× | 2.06× | 1.97× | 3.4% | 6 | 2.22 | 2 | — |





