| 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) | |||
| $115.35 | 26.75× | 4.78× | 3.03× | 16.41× | 4.5% | 28.9% | 15.6% | 11.3% | 17.8% | 12.2% | 3.4% | 0.43× | 1.22× | 24.18× | 3.02× | 0.5% | 5 | 7.45 | 4 | A- | |
| $37.10 | 25.48× | 1.45× | 0.7× | 11.75× | -98.2% | 26.5% | 4.6% | 2.8% | 5.7% | 4.5% | 2.2% | 0.51× | 2.56× | 3.54× | 2.49× | 1.2% | 4 | 2.97 | 3 | B- | |
| $9.44 | -41.14× | 1.61× | 0.67× | 9.34× | -82.6% | 18.9% | 7.3% | -1.6% | -3.8% | 4.0% | -8.2% | 2.99× | 6.06× | 0.9× | 1.33× | 0.0% | 7 | 1.11 | 2 | C | |
| $138.63 | 12.46× | 1.78× | 0.77× | 7.71× | 18.2% | 17.5% | 9.1% | 6.2% | 14.3% | 9.8% | 7.7% | 0.34× | 0.9× | 8.04× | 1.94× | 1.6% | 7 | 3.19 | 4 | A- | |
| $56.38 | 15.89× | 1.68× | 0.65× | 8.85× | 38.6% | 19.4% | 8.8% | 4.1% | 10.5% | 7.2% | 9.2% | 1.34× | 3.25× | 2.68× | 2.3× | 1.3% | 5 | 2 | 3 | B | |
| Peer median | — | 14.18× | 1.64× | 0.69× | 9.1× | -32.2% | 19.1% | 8.0% | 3.4% | 8.1% | 5.8% | 4.9% | 0.93× | 2.9× | 3.11× | 2.12× | 1.2% | 6 | 2.49 | 3 | — |




