| 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) | |||
| $40.62 | 8.54× | 1× | 1.66× | 8.59× | -32.4% | 61.7% | 24.2% | 19.8% | 11.9% | 7.2% | 2.1% | 0.53× | 2.27× | 0.69× | 0.03× | 4.2% | 8 | 0.4 | 2 | C+ | |
| $66.43 | 13.39× | 1.18× | 2.91× | 15.12× | 26.4% | 73.7% | 27.3% | 21.7% | 8.8% | 1.1% | 10.6% | 0.78× | 5.8× | 1.16× | 0.32× | 2.9% | 7 | 0.36 | 4 | A- | |
| $39.18 | 11.8× | 1.2× | 2.14× | 8.52× | -28.6% | 65.3% | 22.8% | 18.1% | 10.2% | -7.2% | 7.0% | 0.07× | 0× | 0.72× | 0.04× | 3.6% | 5 | 0.2 | 3 | B- | |
| $15.66 | 9.12× | 1.03× | 1.84× | 11.81× | 23.7% | 63.8% | 23.9% | 20.1% | 11.2% | 1.0% | 10.4% | 0.76× | 4.83× | 0.71× | 0.33× | 5.1% | 3 | 0.19 | 3 | B+ | |
| $36.78 | 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+ | |
| $44.19 | 18.62× | 0.86× | 1.49× | 15.16× | 569.3% | 65.6% | 8.0% | 8.0% | 4.6% | 0.9% | 6.0% | 0.48× | 4.65× | 0.23× | 1.77× | 1.0% | 7 | -0.59 | 2 | C+ | |
| Peer median | — | 11.8× | 1.03× | 1.84× | 11.81× | 23.7% | 65.3% | 23.6% | 19.4% | 10.2% | 1.0% | 10.4% | 0.66× | 4.65× | 0.71× | 0.32× | 3.6% | 6 | 0.19 | 3 | — |





