| 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) | |||
| $113.16 | 21.04× | 2.66× | 6.77× | 13.96× | 17.3% | 9.7% | 35.9% | 32.1% | 12.7% | 480.3% | 3.8% | 1.55× | 5.06× | 2.54× | 1.02× | 4.5% | 6 | 1.23 | 3 | B | |
| $70.00 | 40.69× | 1.27× | 11.1× | 18.34× | 152.5% | 87.7% | 47.4% | 28.4% | 3.3% | 3.5% | 6.3% | 0.53× | 5.41× | 2.53× | 0.83× | 4.4% | 6 | 1.34 | 3 | B+ | |
| $19.91 | 216.21× | 1.21× | 6.55× | 21.46× | -26.5% | 50.5% | 12.0% | 3.3% | 0.6% | 1.1% | 6.2% | 0.86× | 8.83× | 0.52× | 1.24× | 3.8% | 6 | 0.94 | 1 | C- | |
| $30.24 | 20.81× | 2.68× | 5.87× | 13.22× | 138.2% | 75.2% | 36.7% | 28.2% | 12.8% | 5.5% | 8.1% | 1.95× | 5.37× | 2.24× | 1.1× | 4.4% | 7 | 1.21 | 3 | B+ | |
| $28.76 | 20.27× | 1.44× | 6.95× | 13.78× | 225.7% | 40.2% | 54.9% | 35.7% | 7.4% | 40.5% | 8.2% | 0.98× | 5.56× | 2.63× | 29.85× | 7.0% | 4 | 0.96 | 4 | A- | |
| $25.82 | 24.42× | 1.31× | 6.38× | 13.81× | 49.9% | 54.7% | 35.2% | 27.3% | 5.6% | 3.8% | 5.7% | 0.83× | 5.27× | 1.85× | 1.08× | 5.2% | 7 | 1.34 | 3 | B+ | |
| Peer median | — | 24.42× | 1.31× | 6.55× | 13.81× | 138.2% | 54.7% | 36.7% | 28.2% | 5.6% | 3.8% | 6.3% | 0.86× | 5.41× | 2.24× | 1.1× | 4.4% | 6 | 1.21 | 3 | — |





