| 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) | |||
| $119.60 | 26.36× | 3.2× | 1.91× | 13.14× | -10.2% | 55.7% | 18.1% | 7.3% | 12.2% | 8.7% | 10.2% | 1.54× | 3.65× | 8.41× | 2.95× | 0.0% | 8 | 3.38 | 3 | B | |
| $26.95 | -34.22× | 2.21× | 19.62× | -196.25× | -229.8% | 84.0% | -274.6% | -57.2% | -6.5% | -27.4% | -13.1% | 0.24× | 0.08× | -8.77× | 13.09× | 0.0% | 2 | 4.01 | 1 | C- | |
| $42.38 | 14.16× | 6.34× | 1.15× | 11.04× | -3.5% | 28.3% | 15.4% | 7.7% | 42.3% | 9.2% | 7.9% | 5.35× | 4.95× | 3.06× | 1.14× | 1.3% | 8 | 2.56 | 3 | B+ | |
| $126.64 | 26.5× | 1.56× | 1.48× | 13.76× | -2.4% | 23.1% | 11.3% | 5.6% | 5.9% | 5.4% | 3.9% | 0.8× | 4.63× | 4.95× | 3.32× | 0.0% | 6 | 2.87 | 2 | B- | |
| $80.49 | 31.8× | 4.67× | 7.36× | 21.96× | 19.9% | 71.5% | 27.2% | 23.1% | 14.7% | 9.0% | 4.1% | 0.47× | 1.73× | 13.1× | 12.89× | 1.0% | 6 | 7.21 | 3 | B+ | |
| $10.71 | -1.76× | 1.03× | 0.73× | -9.53× | -421.5% | 46.7% | -33.7% | -41.5% | -58.9% | -18.3% | -4.2% | 1.48× | -5.46× | -5.18× | 1.5× | 0.0% | 3 | -0.08 | 2 | B- | |
| Peer median | — | 14.16× | 2.21× | 1.48× | 11.04× | -3.5% | 46.7% | 11.3% | 5.6% | 5.9% | 5.4% | 3.9% | 0.8× | 1.73× | 3.06× | 3.32× | 0.0% | 6 | 2.87 | 2 | — |





