| 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) | |||
| $32.17 | 18.58× | 0.71× | 0.42× | 8.08× | 25.0% | 38.4% | 5.3% | 2.3% | 3.8% | 4.5% | 21.0% | 0.16× | -0.87× | 308.17× | 2.69× | 0.3% | 8 | 3.31 | 4 | A | |
| $21.80 | 54.1× | 4.24× | 2.94× | 32.63× | -87.1% | 66.5% | 6.0% | 5.4% | 7.8% | 5.6% | 2.9% | 0.14× | -0.39× | 0× | 4.94× | 0.0% | 6 | 18.24 | 3 | B+ | |
| $81.63 | 15× | 6.04× | 1.08× | 11.15× | 47.5% | 46.7% | 14.1% | 7.2% | 40.3% | 16.7% | 16.6% | 2.29× | 2.88× | 6.77× | 1.82× | 3.4% | 7 | 3.25 | 3 | B+ | |
| $24.01 | 15.27× | 3.87× | 1.4× | 11.66× | -51.2% | 61.7% | 10.8% | 9.2% | 25.4% | 10.6% | 3.7% | 1.01× | 1.74× | 13.94× | 1.55× | 2.4% | 8 | 3.12 | 3 | B+ | |
| $30.11 | -19.81× | 1.07× | 0.37× | 31.97× | 145.8% | 60.7% | 2.0% | -1.9% | -5.4% | 2.0% | 2.1% | 1.09× | 16.04× | 4.32× | 1.1× | 7.6% | 4 | 1.86 | 2 | B- | |
| $92.53 | 118.49× | 0.62× | 0.33× | 12.68× | 2.6% | 57.5% | 7.3% | 0.3% | 0.5% | 1.1% | 18.1% | 0.9× | 6.95× | 6.97× | 1.52× | 0.3% | 6 | 2.19 | 2 | C+ | |
| Peer median | — | 15.27× | 3.87× | 1.08× | 12.68× | 2.6% | 60.7% | 7.3% | 5.4% | 7.8% | 5.6% | 3.7% | 1.01× | 2.88× | 6.77× | 1.55× | 2.4% | 6 | 3.12 | 3 | — |





