| 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) | |||
| $40.45 | 19.53× | 1.59× | 3.29× | 21.79× | -12.9% | 70.6% | 19.8% | 16.9% | 8.2% | 4.5% | 6.3% | 0.62× | 5.23× | 0.66× | 0.12× | 2.2% | 6 | 0.51 | 3 | B+ | |
| $31.36 | 13.49× | 0.95× | 2.26× | 8.81× | -29.8% | 68.4% | 23.2% | 16.9% | 7.1% | 9.9% | 9.4% | 0.07× | -0.12× | 0.8× | 55.06× | 2.1% | 8 | -0.59 | 2 | C+ | |
| $20.54 | 11.21× | 0.84× | 1.7× | 12.78× | -63.9% | 66.4% | 18.9% | 15.2% | 7.5% | 4.2% | -2.2% | 0.69× | 5.39× | 0.61× | 0.08× | 2.5% | 4 | 0.34 | 3 | B | |
| $28.26 | 13.82× | 0.94× | 2.09× | 15.12× | -55.3% | 65.3% | 18.6% | 15.2% | 6.9% | 0.7% | 9.4% | 0.56× | 4.74× | 0.6× | 1.11× | 5.1% | 7 | -0.48 | 3 | B | |
| $14.05 | 14.35× | 1.19× | 1.52× | 2.67× | 139.8% | 61.0% | 14.4% | 10.7% | 8.3% | 7.3% | -14.9% | 0.02× | -5.97× | 1.07× | 0.22× | 0.0% | 3 | 0.74 | 3 | B+ | |
| $36.73 | 8.53× | 1.03× | 1.65× | 10.17× | -53.9% | 52.3% | 23.6% | 19.4% | 12.1% | 6.9% | 11.8% | 0.66× | 3.53× | 0.51× | 0.11× | 5.6% | 6 | -0.52 | 3 | B+ | |
| Peer median | — | 13.49× | 0.95× | 1.7× | 10.17× | -53.9% | 65.3% | 18.9% | 15.2% | 7.5% | 6.9% | 9.4% | 0.56× | 3.53× | 0.61× | 0.22× | 2.5% | 6 | -0.48 | 3 | — |





