| 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) | |||
| $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+ | |
| $20.61 | 11.21× | 0.84× | 1.7× | 12.78× | -63.9% | 66.4% | 18.9% | 15.2% | 7.5% | 4.2% | -2.2% | 0.69× | 5.39× | 0.61× | 0.08× | 2.5% | 4 | 0.34 | 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+ | |
| $27.91 | 13.82× | 0.94× | 2.09× | 15.12× | -55.3% | 65.3% | 18.6% | 15.2% | 6.9% | 0.7% | 9.4% | 0.56× | 4.74× | 0.6× | 1.11× | 5.1% | 7 | -0.48 | 3 | B | |
| $43.54 | 9.49× | 1.01× | 1.42× | 7.71× | 37.8% | 66.5% | 20.6% | 15.3% | 10.8% | 8.1% | 16.8% | 0.46× | 2.25× | 0.67× | 0.12× | 3.3% | 6 | -0.53 | 3 | B | |
| Peer median | — | 10.38× | 0.94× | 1.7× | 11.55× | 30.0% | 65.3% | 20.6% | 15.3% | 9.6% | 4.2% | 12.9% | 0.56× | 4.74× | 0.61× | 0.12× | 3.3% | 5 | 0.34 | 3 | — |





