| 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) | |||
| $152.54 | 9.57× | 2.07× | 2.86× | 5.11× | 1.1% | 70.7% | 37.9% | 32.3% | 23.3% | 14.8% | 7.3% | 0.43× | 0.88× | 10.23× | 0.68× | 0.0% | 6 | 3.18 | 4 | A | |
| $13.80 | 10.38× | 2.5× | 6.66× | 8.58× | 145.4% | 74.9% | 61.8% | 71.0% | 26.7% | 19.9% | 10.6% | 0.14× | 0.44× | 29.21× | 3.88× | 11.2% | 7 | 8.64 | 4 | A+ | |
| $46.71 | 10.72× | 1.06× | 1.08× | 4.12× | 146.0% | 39.6% | 23.6% | 10.1% | 9.9% | 9.7% | 14.0% | 0.37× | 0.99× | 8.04× | 0.89× | 3.5% | 5 | 1.58 | 2 | C+ | |
| $11.13 | 15.54× | 0.39× | 0.57× | 4.64× | -1016.8% | 22.6% | 13.2% | 3.7% | 2.6% | 3.5% | -4.4% | 1.11× | 3.42× | 1.59× | 1.48× | 5.7% | 7 | 0.78 | 2 | C+ | |
| $45.90 | 40.65× | 2.67× | 2.46× | 5.55× | -40.7% | 42.2% | 31.7% | 6.2% | 6.7% | 7.6% | 8.8% | 0.04× | 0.07× | 2.09× | 0.84× | 5.0% | 7 | 1.33 | 2 | C+ | |
| $22.97 | 12.51× | 2.09× | 3.1× | 4.81× | 63.5% | 46.7% | 33.5% | 24.8% | 16.8% | 13.5% | 10.1% | 0.22× | 0.17× | 20.32× | 1.54× | 2.8% | 7 | 5.87 | 4 | A | |
| Peer median | — | 12.51× | 2.09× | 2.46× | 4.81× | 63.5% | 42.2% | 31.7% | 10.1% | 9.9% | 9.7% | 10.1% | 0.22× | 0.44× | 8.04× | 1.48× | 5.0% | 7 | 1.58 | 2 | — |





