| 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) | |||
| $23.52 | -72.65× | 1.92× | 1.6× | 11.49× | 188.9% | 29.9% | 9.0% | -2.2% | -2.7% | 3.7% | 5.6% | 1.59× | 4.87× | 0.84× | 2.44× | 0.0% | 8 | 1.68 | 2 | B- | |
| $188.33 | 40.48× | 5.81× | 4.4× | 16.93× | -38.0% | 56.4% | 18.0% | 10.9% | 14.3% | 7.7% | 4.2% | 1.11× | 2.63× | 5.16× | 0.6× | 0.9% | 7 | 3.5 | 3 | B | |
| $65.64 | 16.43× | 3.13× | 0.97× | 9.7× | 156.2% | 23.0% | 10.6% | 5.9% | 19.1% | 12.2% | 7.0% | 0.86× | 1.79× | 6.86× | 1.64× | 1.3% | 8 | 3.05 | 4 | A+ | |
| $81.19 | 48.68× | 12.56× | 5.19× | 23.73× | -67.7% | 49.1% | 17.1% | 10.6% | 25.8% | 17.7% | 2.5% | 0.66× | 0.78× | 12.74× | 1.32× | 0.7% | 6 | 7.23 | 3 | B+ | |
| Peer median | — | 40.48× | 5.81× | 4.4× | 16.93× | -38.0% | 49.1% | 17.1% | 10.6% | 19.1% | 12.2% | 4.2% | 0.86× | 1.79× | 6.86× | 1.32× | 0.9% | 7 | 3.5 | 3 | — |



