| 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) | |||
| $14.05 | 14.35× | 1.19× | 1.52× | 2.67× | 139.8% | 61.0% | 14.4% | 10.7% | 8.3% | 7.3% | -14.9% | 0.02× | -5.97× | 1.07× | 0.22× | 0.0% | 3 | 0.74 | 3 | B+ | |
| $85.31 | 17.83× | 1.05× | 1.92× | 11.09× | -54.1% | 64.2% | 14.2% | 10.8% | 5.9% | 3.4% | 16.3% | 0.02× | -0.79× | 0.44× | 0.13× | 2.4% | 5 | -0.57 | 3 | B+ | |
| $28.48 | 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- | |
| $86.76 | 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+ | |
| $14.65 | 5.59× | 0.81× | 1.1× | 5.64× | 47.1% | 67.6% | 23.2% | 19.7% | 14.5% | 3.1% | 2.6% | 0.62× | 1.45× | 0.82× | 0.07× | 2.9% | 5 | 0.18 | 4 | A | |
| $23.28 | 13.33× | 1.07× | 2.46× | 8.28× | 3.8% | 52.8% | 23.7% | 18.4% | 8.0% | 5.9% | 7.8% | 0.32× | -1.53× | 0.52× | 0.08× | 1.5% | 6 | 0.3 | 3 | B+ | |
| Peer median | — | 10.38× | 1.03× | 1.92× | 8.28× | 30.0% | 63.3% | 23.2% | 18.4% | 9.6% | 3.4% | 12.9% | 0.32× | -0.34× | 0.58× | 0.08× | 2.4% | 5 | 0.3 | 3 | — |





