| 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) | |||
| $47.68 | 11.45× | 1.21× | 2.49× | 4.14× | -15.4% | 70.5% | 27.7% | 22.0% | 10.7% | 7.7% | 5.9% | 0.02× | -3.48× | 1.02× | 0.13× | 1.1% | 7 | -0.44 | 3 | B+ | |
| $30.00 | 15.48× | 0.85× | 1.22× | 19.34× | -85.4% | 57.4% | 10.1% | 8.0% | 5.6% | 1.3% | 12.3% | 1.11× | 8.06× | 0.28× | 0.43× | 1.4% | 8 | -0.39 | 2 | C | |
| $32.54 | 9.37× | 0.86× | 1.51× | 7.66× | -29.7% | 60.9% | 22.2% | 17.2% | 9.8% | 6.0% | 11.9% | 0.61× | 1.18× | 0.59× | 0.15× | 2.9% | 6 | -0.58 | 3 | B+ | |
| $50.97 | 11.83× | 1.31× | 2.6× | 8.31× | 28.4% | 87.1% | 30.0% | 22.0% | 11.1% | 1.4% | 11.0% | 0.17× | 0.34× | 2.56× | 1.24× | 2.3% | 7 | 0.45 | 4 | A- | |
| $36.12 | 10.43× | 0.74× | 1.59× | 4.62× | 5.5% | 60.7% | 20.4% | 16.3% | 7.6% | 4.8% | 9.1% | 0.36× | -2.3× | 0.55× | 0.13× | 3.5% | 6 | -0.59 | 4 | A | |
| $21.03 | -5.4× | 1.26× | 8.38× | -6.42× | -127.2% | -29.5% | -193.4% | -145.9% | -21.9% | -42.0% | 8.6% | 0.59× | -1.8× | -1.5× | 1.14× | 3.4% | 6 | -0.51 | 3 | B | |
| Peer median | — | 10.43× | 0.86× | 1.59× | 7.66× | -29.7% | 60.7% | 20.4% | 16.3% | 7.6% | 1.4% | 11.0% | 0.59× | 0.34× | 0.55× | 0.43× | 2.9% | 6 | -0.51 | 3 | — |





