| 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) | |||
| $22.03 | 12.83× | 2.75× | 0.68× | 8.14× | 160.1% | 40.8% | 7.3% | 5.3% | 21.5% | 8.1% | 7.9% | 1.48× | 1.81× | 48.48× | 1.75× | 2.4% | 7 | 2.72 | 4 | A | |
| $20.93 | 20.81× | 2.37× | 0.73× | 11.83× | -15.4% | 33.0% | 6.0% | 3.5% | 11.4% | 7.0% | 4.9% | 1.02× | 3.21× | 79.72× | 1.52× | 2.1% | 7 | 3.51 | 4 | A | |
| $153.07 | 9.12× | 3.29× | 0.88× | 5.73× | -5.8% | 61.5% | 13.3% | 9.6% | 36.1% | 18.7% | 8.2% | 0.83× | 0.47× | 294.38× | 1.49× | 0.0% | 6 | 5.75 | 4 | A- | |
| $43.13 | 11.34× | 5.6× | 1.83× | 8.33× | 2.2% | 49.0% | 20.1% | 16.2% | 49.4% | 23.6% | 8.7% | 0.9× | 0.45× | 0× | 1.89× | 9.5% | 5 | 5.09 | 4 | A- | |
| $34.16 | 12.82× | 1.27× | 0.41× | 9.35× | 268.5% | 45.4% | 5.0% | 3.2% | 9.9% | 5.3% | 5.8% | 1.31× | 3.57× | 4.21× | 2.51× | 4.8% | 6 | 2.9 | 4 | A | |
| $45.99 | 66.38× | 2.99× | 0.42× | 20.75× | -88.6% | 37.3% | -0.9% | 0.6% | 4.5% | -1.9% | 0.2% | 1.92× | 6.46× | -20.5× | 1.11× | 0.0% | 6 | 3.44 | 2 | C | |
| Peer median | — | 12.82× | 2.99× | 0.73× | 9.35× | -5.8% | 45.4% | 6.0% | 3.5% | 11.4% | 7.0% | 5.8% | 1.02× | 3.21× | 4.21× | 1.52× | 2.1% | 6 | 3.51 | 4 | — |





