| 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) | |||
| $36.16 | 6.42× | 0.81× | 0.19× | 6.47× | -38.1% | 13.4% | 4.0% | 3.0% | 12.9% | 7.3% | 1.1% | 0.67× | 2.87× | 6.25× | 3.38× | 0.9% | 5 | 4.35 | 4 | A- | |
| $13.59 | -27.91× | 1.79× | 2.08× | -81.61× | -37.4% | 22.6% | -9.0% | -7.5% | -6.4% | -6.6% | -1.3% | 0.16× | 31.85× | 0× | 6.72× | 0.0% | 1 | 4.6 | 2 | C+ | |
| $22.20 | 15.31× | 1.09× | 0.63× | 6.13× | 57.1% | 17.4% | 5.2% | 4.1% | 7.1% | 5.5% | 1.1% | 0.21× | -0.19× | 120.49× | 3.02× | 0.0% | 7 | 4.22 | 4 | A- | |
| $5.40 | -2.82× | 0.9× | 1.46× | -2.24× | -77.4% | -42.5% | -56.7% | -51.6% | -31.9% | -31.1% | -32.9% | 0× | 1.3× | -354.6× | 5.67× | 7.5% | 3 | 2.82 | 2 | C | |
| $25.83 | 15.4× | 3.55× | 2.06× | 9.21× | -91.9% | 27.9% | 18.2% | 13.4% | 23.0% | 16.9% | 2.6% | 0.08× | -0.36× | 75.53× | 3.4× | 0.0% | 6 | 5.28 | 3 | B+ | |
| Peer median | — | 6.24× | 1.44× | 1.76× | 1.94× | -57.4% | 20.0% | -1.9% | -1.7% | 0.3% | -0.6% | -0.1% | 0.12× | 0.55× | 37.76× | 4.53× | 0.0% | 5 | 4.41 | 3 | — |




