| 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) | |||
| $159.68 | 9.78× | 1.89× | 1.89× | 8.66× | 104.0% | 33.4% | 24.4% | 19.4% | 19.4% | 4.0% | 11.1% | 0.44× | 1.56× | 10.36× | 9.66× | 0.8% | 6 | — | 3 | B | |
| $43.63 | 11.19× | 0.55× | 0.6× | 2.35× | 841.8% | 70.9% | 7.6% | 7.0% | 6.4% | 0.3% | -2.8% | 0.47× | -3.57× | 3.12× | 1.16× | 2.8% | 6 | 0.47 | 3 | B+ | |
| $56.99 | 18.07× | 1.57× | 0.93× | 8.6× | 184.6% | 44.8% | 6.5% | 5.1% | 8.7% | 1.2% | 16.3% | 1.54× | 3.67× | 1.27× | 0.71× | 1.6% | 6 | 0.41 | 3 | B+ | |
| $24.44 | 16.32× | 0.84× | 0.71× | 4.16× | 1085.7% | 30.8% | 5.6% | 4.6% | 5.5% | 0.3% | 115.5% | 0.47× | 0.65× | 1.97× | 0× | 3.4% | 6 | 0.13 | 3 | B | |
| $134.27 | -444.38× | 0.75× | 1.12× | -455.61× | 493.0% | 85.5% | -1.7% | 0.4% | 0.3% | 0.0% | 77.0% | 0.46× | 78.29× | -1.14× | 4.52× | 3.6% | 8 | 0.04 | 3 | B- | |
| $42.28 | 7.48× | 0.75× | 0.45× | 3.24× | 435.6% | 57.3% | 7.3% | 6.5% | 10.8% | 0.5% | -2.1% | 0.59× | -1.96× | 5.89× | 0.47× | 5.1% | 5 | 0.14 | 4 | A- | |
| Peer median | — | 11.19× | 0.75× | 0.71× | 3.24× | 493.0% | 57.3% | 6.5% | 5.1% | 6.4% | 0.3% | 16.3% | 0.47× | 0.65× | 1.97× | 0.71× | 3.4% | 6 | 0.14 | 3 | — |





