| 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) | |||
| $44.51 | 12.34× | 1.7× | 2.97× | 3.9× | 42.3% | 58.2% | 32.8% | 24.1% | 13.8% | 11.1% | 9.4% | 0.19× | -4.85× | 0.86× | 0.14× | 2.2% | 5 | -0.56 | 4 | A- | |
| $22.07 | 9.57× | 1.06× | 2.58× | 6.74× | 221.3% | 79.7% | 37.1% | 26.6% | 10.9% | -8.8% | 9.3% | 0.12× | 0.21× | 1.55× | 0.24× | 0.5% | 6 | 0.4 | 4 | A | |
| $28.70 | 9.49× | 1.05× | 2.34× | 4.79× | 399.6% | 76.1% | 29.2% | 24.6% | 11.0% | 0.9% | 9.0% | 0.18× | -2.9× | 1.22× | 473.15× | 3.9% | 6 | 0.74 | 4 | A+ | |
| $43.94 | 36.73× | 3.53× | 2.62× | 25.9× | 472.3% | 52.8% | 9.3% | 7.1% | 9.6% | 1.3% | 14.2% | 0.12× | 0.35× | 0.51× | 728.91× | 0.0% | 5 | 1.28 | 2 | C+ | |
| $26.32 | 11.19× | 1.04× | 2.2× | 7.94× | 88.8% | 72.6% | 27.0% | 19.6% | 9.3% | 1.0% | 10.2% | 0.35× | 0.41× | 1.06× | 1.63× | 2.1% | 6 | -0.55 | 3 | B+ | |
| $32.86 | 10.6× | 1.01× | 1.81× | 7.7× | -35.4% | 57.5% | 24.3% | 17.1% | 9.6% | 6.6% | 25.2% | 0.35× | 0.6× | 0.62× | 0.16× | 4.0% | 8 | -0.62 | 3 | B+ | |
| Peer median | — | 10.6× | 1.05× | 2.34× | 7.7× | 221.3% | 72.6% | 27.0% | 19.6% | 9.6% | 1.0% | 10.2% | 0.18× | 0.35× | 1.06× | 1.63× | 2.1% | 6 | 0.4 | 3 | — |





