| 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) | |||
| $29.03 | 9.97× | 1.07× | 0.86× | 6.86× | 59.7% | 58.5% | 11.7% | 8.6% | 10.7% | 6.1% | 10.1% | 0.75× | 1.46× | 6.48× | 5.61× | 0.0% | 5 | 3.07 | 4 | A- | |
| $187.26 | 21.48× | 3.12× | 1.94× | 9.79× | 167.0% | 51.7% | 15.4% | 9.0% | 14.5% | 8.3% | 7.5% | 1.24× | 2.69× | 4.64× | 4.55× | 1.0% | 6 | 3.42 | 3 | B+ | |
| $9.91 | 5.44× | 0.57× | 0.66× | 1.87× | 1212.2% | 96.7% | 50.5% | 12.2% | 10.5% | 4.3% | 53.9% | 0.77× | 0.61× | 1.81× | 27.1× | 4.7% | 8 | 1.4 | 3 | B- | |
| $147.41 | 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 | — | 19.37× | 1.93× | 1.16× | 9.79× | 167.0% | 59.3% | 15.4% | 9.0% | 10.5% | 4.3% | 37.6% | 1.24× | 2.69× | 1.81× | 4.55× | 1.0% | 8 | 1.4 | 3 | — |



