| 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) | |||
| $33.13 | 4.62× | 1.79× | 1.07× | 1.59× | 528.4% | 63.0% | 30.6% | 23.1% | 38.7% | 32.3% | 19.3% | 0.2× | -1.64× | 32.87× | 0.86× | 0.0% | 8 | 1.76 | 4 | A | |
| $9.95 | 5.74× | 1.93× | 1.83× | 3.53× | 572.0% | 86.3% | 42.6% | 31.8% | 33.6% | 22.4% | 11.6% | 0.48× | -0.29× | 13.2× | 1.22× | 4.0% | 5 | 1.37 | 4 | A- | |
| $50.32 | 9.28× | 1.21× | 2.11× | 7.13× | -40.4% | 70.3% | 30.8% | 23.0% | 13.1% | 1.2% | 14.0% | 0.12× | 0.61× | 1.13× | 12.77× | 1.8% | 8 | 0.31 | 3 | B+ | |
| $24.29 | 12.66× | 1.53× | 2.21× | 9.28× | 364.3% | 50.0% | 22.6% | 17.4% | 12.0% | 12.3% | 15.0% | 0× | -0.3× | 70.63× | 0.69× | 0.7% | 6 | 1.32 | 3 | B | |
| $34.15 | 17.4× | 2.08× | 1.7× | 12.5× | 151.8% | 32.1% | 12.2% | 9.8% | 12.0% | 8.9% | 34.8% | 0.33× | -0.66× | 33.45× | 0.96× | 0.0% | 5 | 1.5 | 2 | B- | |
| $18.67 | 9× | 0.96× | 0.63× | 6.1× | 522.5% | 26.7% | 10.0% | 8.1% | 12.4% | 11.6% | 11.4% | 0.05× | 0.08× | 72.26× | 0.74× | 4.2% | 5 | 1.43 | 4 | A+ | |
| Peer median | — | 9.28× | 1.53× | 1.83× | 7.13× | 364.3% | 50.0% | 22.6% | 17.4% | 12.4% | 11.6% | 14.0% | 0.12× | -0.29× | 33.45× | 0.96× | 1.8% | 5 | 1.37 | 3 | — |





