| 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) | |||
| $30.38 | 11.53× | 1.27× | 3.98× | 9.11× | -31.8% | 77.3% | 43.8% | 34.6% | 11.1% | 8.8% | 6.9% | 0.22× | 0.43× | 1.47× | 0.13× | 2.9% | 7 | -0.22 | 4 | A- | |
| $83.42 | 12.34× | 1.25× | 3.05× | 9.74× | -43.0% | 68.3% | 32.0% | 24.7% | 10.1% | 1.5% | 7.3% | 0.18× | 0.85× | 1.17× | 0.62× | 1.1% | 6 | 0.38 | 3 | B+ | |
| $31.19 | 12.1× | 1.05× | 2.57× | 13.17× | -52.0% | 67.7% | 23.4% | 17.1% | 7.0% | 0.8% | 8.6% | 0.51× | 3.92× | 0.82× | 0.22× | 4.1% | 6 | -0.51 | 3 | B+ | |
| $18.33 | 10.89× | 0.91× | 2.28× | 10.13× | 400.7% | 62.3% | 24.8% | 21.0% | 8.4% | 5.6% | 6.1% | 0.58× | 1.9× | 0.72× | 1.01× | 2.8% | 6 | 0.2 | 3 | B+ | |
| $73.48 | 11.15× | 1.19× | 2.62× | 9.16× | -35.1% | 73.1% | 31.0% | 24.1% | 10.9% | 1.4% | 9.9% | 0.3× | 1.17× | 1.23× | 0.13× | 2.9% | 7 | 0.3 | 3 | B | |
| $51.46 | 7.41× | 0.83× | 1.81× | 5.23× | 92.3% | 55.4% | 33.3% | 25.5% | 11.7% | -93.4% | 14.4% | 0.08× | 0.44× | 0.87× | 0.8× | 4.2% | 6 | 0.36 | 4 | A | |
| Peer median | — | 11.15× | 1.05× | 2.57× | 9.74× | -35.1% | 67.7% | 31.0% | 24.1% | 10.1% | 1.4% | 8.6% | 0.3× | 1.17× | 0.87× | 0.62× | 2.9% | 6 | 0.3 | 3 | — |





