| 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) | |||
| $37.44 | -0.45× | 0.51× | 0.23× | -1.68× | -174.5% | 45.7% | 6.0% | -50.3% | -112.6% | 6.5% | 32.5% | 1.04× | -1.12× | 1.85× | 1.71× | 0.0% | 5 | 1.75 | 2 | C | |
| $110.75 | 27.58× | 5.08× | 3.28× | 17.04× | -6.7% | 44.7% | 17.4% | 11.9% | 18.4% | 11.2% | 5.4% | 0.55× | 1.38× | 11.32× | 1.07× | 1.4% | 8 | 5.24 | 3 | B+ | |
| $103.25 | 19.8× | 129.14× | 1.73× | 14.55× | 384.0% | 42.3% | 24.7% | 8.7% | 652.2% | 20.4% | 3.5% | 61.33× | 4.6× | 12.78× | 0.66× | 5.2% | 5 | 2.02 | 3 | B | |
| $28.88 | 38.42× | 0.62× | 0.43× | 12.3× | 149.5% | 41.6% | 4.3% | 1.1% | 1.6% | 3.0% | 4.3% | 0.99× | 7.09× | 1.32× | 1.76× | 3.0% | 5 | 1.52 | 2 | C+ | |
| $31.95 | 8.44× | 1.21× | 0.36× | 5.12× | 20.8% | 25.7% | 6.0% | 4.4% | 14.5% | 9.7% | 5.0% | 0.23× | -0.13× | 65.44× | 2.47× | 2.9% | 8 | 4.71 | 4 | A+ | |
| $19.31 | 22.32× | 3.06× | 2.18× | 13.77× | 46.8% | 58.1% | 17.9% | 9.7% | 13.7% | 8.8% | 5.2% | 0.79× | 2.54× | 7.13× | 0.96× | 4.8% | 6 | 2.23 | 3 | B+ | |
| Peer median | — | 22.32× | 3.06× | 1.73× | 13.77× | 46.8% | 42.3% | 17.4% | 8.7% | 14.5% | 9.7% | 5.0% | 0.79× | 2.54× | 11.32× | 1.07× | 3.0% | 6 | 2.23 | 3 | — |





