| 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) | |||
| $8.22 | 45.45× | 1.46× | 1.16× | 10.21× | 59.3% | 39.6% | 7.6% | 2.6% | 3.3% | 3.9% | 2.0% | 0.67× | 3.15× | 2.08× | 2.51× | 0.0% | 7 | 1.51 | 3 | B- | |
| $282.73 | 25.52× | 9.03× | 3.14× | 17.08× | -54.6% | 36.3% | 16.9% | 12.3% | 35.4% | 18.6% | 4.0% | 0.88× | 1.18× | 11.69× | 1.82× | 1.3% | 8 | 7.65 | 3 | B+ | |
| $371.37 | 17.98× | 3.08× | 3.55× | 12.11× | -6.8% | 51.7% | 25.8% | 19.7% | 17.1% | 13.8% | 5.5% | 0.22× | -0.2× | 25.43× | 4.79× | 2.5% | 7 | 7.48 | 4 | A | |
| $114.89 | 28.86× | 1.28× | 0.77× | 12.4× | -69.8% | 29.9% | 7.6% | 2.7% | 4.4% | 6.4% | 5.9% | 0.66× | 4.1× | 2.48× | 1.14× | 4.3% | 8 | 2.64 | 4 | A- | |
| Peer median | — | 25.52× | 3.08× | 3.14× | 12.4× | -54.6% | 36.3% | 16.9% | 12.3% | 17.1% | 13.8% | 5.5% | 0.66× | 1.18× | 11.69× | 1.82× | 2.5% | 8 | 7.48 | 4 | — |



