| 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) | |||
| $70.26 | 8.92× | 1.05× | 1.79× | 3.12× | -10.4% | 65.5% | 23.6% | 20.1% | 11.8% | 10.0% | 9.9% | 0.07× | -3.4× | 0.7× | 0.14× | 3.7% | 8 | -0.63 | 3 | B+ | |
| $28.39 | 10.38× | 1.03× | 1.97× | 7.66× | 30.0% | 58.0% | 22.9% | 18.3% | 9.6% | -5.6% | 22.9% | 0.12× | -0.34× | 0.58× | 0.15× | 0.0% | 5 | 0.44 | 4 | A- | |
| $86.17 | 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+ | |
| $36.80 | 8.53× | 1.03× | 1.65× | 10.17× | -53.9% | 52.3% | 23.6% | 19.4% | 12.1% | 6.9% | 11.8% | 0.66× | 3.53× | 0.51× | 0.11× | 5.6% | 6 | -0.52 | 3 | B+ | |
| $46.73 | 9.9× | 1.19× | 2.04× | 6.35× | 56.1% | 70.2% | 27.3% | 20.6% | 12.0% | 7.0% | 6.3% | 0.56× | -0.47× | 0.99× | 0.09× | 2.5% | 8 | -0.48 | 3 | B+ | |
| $28.44 | 12.04× | 0.87× | 1.71× | 12.71× | -84.6% | 61.0% | 18.1% | 14.9% | 7.6% | -2.8% | 6.4% | 0.51× | 4.12× | 0.44× | 0.31× | 1.8% | 6 | -0.58 | 3 | B | |
| Peer median | — | 9.9× | 1.03× | 1.71× | 10.17× | 30.0% | 61.0% | 23.6% | 19.4% | 10.8% | 5.3% | 11.8% | 0.56× | 3.53× | 0.58× | 0.11× | 2.5% | 6 | -0.48 | 3 | — |





