| 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) | |||
| $46.04 | 12.68× | 1.23× | 3.33× | 1.55× | 76.5% | 90.3% | 34.0% | 26.3% | 9.7% | -122.0% | 9.7% | 0× | -7.43× | 3.52× | 0.73× | 9.8% | 5 | -0.33 | 4 | A- | |
| $48.20 | 8.27× | 1.23× | 2.03× | 10.16× | 48.2% | 68.9% | 29.7% | 24.7% | 14.9% | 7.8% | 10.9% | 0.79× | 3.66× | 1.02× | 0.14× | 2.9% | 9 | -0.57 | 3 | B | |
| $69.96 | 10.39× | 1.19× | 2.49× | 10.13× | 347.1% | 66.7% | 31.0% | 24.0% | 11.5% | 9.1% | 9.6% | 0.46× | 2.46× | 1× | 0.91× | 3.5% | 3 | 0.2 | 4 | A- | |
| $26.27 | 11.19× | 1.04× | 2.2× | 7.94× | 88.8% | 72.6% | 27.0% | 19.6% | 9.3% | 1.0% | 10.2% | 0.35× | 0.41× | 1.06× | 1.63× | 2.1% | 6 | -0.55 | 3 | B+ | |
| $86.76 | 7.48× | 0.81× | 1.58× | 11.55× | 61.4% | 63.3% | 26.0% | 21.1% | 10.8% | 5.3% | 12.9% | 0.92× | 5.75× | 0.74× | 0.04× | 3.5% | 4 | 0.47 | 3 | B+ | |
| $23.32 | 12.21× | 0.92× | 1.92× | 11.09× | -16.8% | 54.7% | 7.0% | 16.0% | 7.7% | 2.0% | 6.0% | 0.28× | -7.02× | 0.16× | 0.13× | 2.1% | 6 | -0.58 | 3 | B | |
| Peer median | — | 10.39× | 1.04× | 2.03× | 10.16× | 61.4% | 66.7% | 27.0% | 21.1% | 10.8% | 5.3% | 10.2% | 0.46× | 2.46× | 1× | 0.14× | 2.9% | 6 | -0.55 | 3 | — |





