| 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) | |||
| $17.00 | -7.18× | 6.83× | 0.31× | 15.19× | -630.4% | 20.5% | 1.5% | -4.3% | -95.1% | 1.4% | 2.0% | 19.05× | 11.03× | 0.2× | 1.22× | 0.0% | 5 | 0.5 | 2 | B- | |
| $129.80 | 28.21× | 1.31× | 0.42× | 7.74× | -59.5% | 2.3% | 2.3% | 1.5% | 4.6% | 3.4% | 5.9% | 0.36× | 1.36× | 7.3× | 0.95× | 0.6% | 9 | 4.07 | 2 | C+ | |
| $32.01 | 78.71× | 1.36× | 0.47× | 8.02× | -22.3% | 8.0% | 1.2% | 0.6% | 1.8% | 1.2% | -6.2% | 0.84× | 3.02× | 1.16× | 1.11× | 1.3% | 7 | 2.4 | 2 | C | |
| $24.50 | 25.91× | 1.64× | 0.68× | 9.16× | 28.9% | 85.4% | 3.6% | 2.6% | 6.3% | 4.5% | 5.3% | 0.31× | 1.21× | 9.7× | 1.33× | 1.1% | 7 | 3.41 | — | — | |
| $218.36 | 31.75× | 5.33× | 1.58× | 13.2× | -77.0% | 13.3% | 7.2% | 5.0% | 16.8% | 9.3% | 5.0% | 0.53× | 1.18× | 12.19× | 0.83× | 0.9% | 7 | 6.29 | 3 | B+ | |
| $144.80 | 44.11× | 6.37× | 1.07× | 24.28× | -34.0% | 13.1% | 3.6% | 2.4% | 14.5% | 12.7% | 4.2% | 0.17× | -1.33× | 170.74× | 1.75× | 2.5% | 7 | 9.07 | 4 | A- | |
| Peer median | — | 31.75× | 1.64× | 0.68× | 9.16× | -34.0% | 13.1% | 3.6% | 2.4% | 6.3% | 4.5% | 5.0% | 0.36× | 1.21× | 9.7× | 1.11× | 1.1% | 7 | 4.07 | 3 | — |





