| 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) | |||
| $128.00 | -153.74× | 1.76× | 2.06× | 30.87× | -28.9% | 35.1% | 5.0% | -1.3% | -1.1% | 2.1% | 3.0% | 0.42× | 5.49× | 1.76× | 0.98× | 0.3% | 6 | 1.89 | 3 | B+ | |
| $86.45 | 30.03× | 3.14× | 2.4× | 16.38× | -12.5% | 35.5% | 17.3% | 8.0% | 10.5% | 9.4% | 3.1% | 0.66× | 2.54× | 6.2× | 1.9× | 0.3% | 6 | 1.62 | 3 | B | |
| $84.19 | 26.08× | 4.12× | 1.91× | 14.34× | -67.7% | 34.6% | 13.0% | 7.3% | 15.8% | 10.1% | 4.8% | 0.8× | 1.43× | 7.91× | 2.03× | 1.2% | 4 | 3.82 | 3 | B | |
| $117.39 | 26.75× | 4.78× | 3.03× | 16.41× | 4.5% | 28.9% | 15.6% | 11.3% | 17.8% | 12.2% | 3.4% | 0.43× | 1.22× | 24.18× | 3.02× | 0.5% | 5 | 7.45 | 4 | A- | |
| $25.50 | 22.36× | 1.68× | 1.62× | 10.37× | -11.0% | 40.5% | 15.3% | 7.3% | 7.5% | 6.6% | 7.2% | 0.75× | 2.42× | 3.55× | 3.37× | 0.0% | 7 | 2.4 | 4 | A- | |
| $138.89 | -22.55× | 2.26× | 1.96× | 12.06× | -27.6% | 39.1% | 18.4% | -8.7% | -10.0% | 8.5% | 8.9% | 0.78× | 2.86× | 6.27× | 2.57× | 0.0% | 6 | 2.9 | 2 | C | |
| Peer median | — | 26.08× | 3.14× | 1.96× | 14.34× | -12.5% | 35.5% | 15.6% | 7.3% | 10.5% | 9.4% | 4.8% | 0.75× | 2.42× | 6.27× | 2.57× | 0.3% | 6 | 2.9 | 3 | — |





