| 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) | |||
| $33.03 | 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- | |
| $215.38 | 53.01× | 5.78× | 4.38× | 31.37× | -74.2% | 37.2% | 10.9% | 8.2% | 10.9% | 8.1% | 1.6% | 0.5× | -0.45× | 11.69× | 1.59× | 0.2% | 6 | 4.66 | 2 | B- | |
| $11.80 | -4.37× | 2.48× | 1.67× | -5.31× | -123.2% | 34.0% | -35.9% | -38.2% | -56.8% | -38.3% | 5.2% | 0.37× | -0.06× | -1,095.69× | 2.94× | 0.0% | 6 | 3.94 | 2 | C+ | |
| $152.18 | -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 | |
| $65.67 | 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- | |
| $141.04 | 54.35× | 3.23× | 4× | 19.33× | -76.2% | 44.4% | 28.9% | 7.4% | 6.0% | 10.9% | 3.1% | 0.98× | 4.19× | 4.62× | 3.35× | 0.5% | 7 | 4.49 | 2 | C+ | |
| Peer median | — | 15.46× | 2.48× | 2.45× | 16.57× | -74.2% | 34.0% | 10.9% | 5.4% | 6.0% | 6.1% | 5.2% | 0.5× | 2.1× | 4.48× | 2.42× | 0.5% | 7 | 3.94 | 2 | — |





