| 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) | |||
| $110.87 | 16.59× | 22.37× | 1.95× | 12.2× | 26.8% | 35.6% | 14.5% | 11.7% | 134.6% | 17.4% | 4.9% | 4.86× | 2× | 9.72× | 0.75× | 4.9% | 6 | 3.32 | 3 | B+ | |
| $110.06 | 27.58× | 5.08× | 3.28× | 17.04× | -6.7% | 44.7% | 17.4% | 11.9% | 18.4% | 11.2% | 5.4% | 0.55× | 1.38× | 11.32× | 1.07× | 1.4% | 8 | 5.24 | 3 | B+ | |
| $97.27 | 29.93× | 1,183.4× | 3.14× | 14.62× | 34.3% | 60.1% | 16.2% | 10.5% | 3948.1% | 22.8% | 5.7% | 158.41× | 1.49× | 12.38× | 0.83× | 2.9% | 9 | 7.01 | 3 | B+ | |
| $102.06 | 19.8× | 129.14× | 1.73× | 14.55× | 384.0% | 42.3% | 24.7% | 8.7% | 652.2% | 20.4% | 3.5% | 61.33× | 4.6× | 12.78× | 0.66× | 5.2% | 5 | 2.02 | 3 | B | |
| $28.45 | 38.42× | 0.62× | 0.43× | 12.3× | 149.5% | 41.6% | 4.3% | 1.1% | 1.6% | 3.0% | 4.3% | 0.99× | 7.09× | 1.32× | 1.76× | 3.0% | 5 | 1.52 | 2 | C+ | |
| $4.78 | -18.43× | 1.69× | 0.77× | -71.55× | -136.0% | 33.3% | -5.0% | -4.2% | -9.2% | -10.1% | 4.7% | 0.08× | 25.61× | -6.2× | 3.98× | 0.0% | 4 | 4.3 | 2 | C | |
| Peer median | — | 27.58× | 5.08× | 1.73× | 14.55× | 34.3% | 42.3% | 16.2% | 8.7% | 18.4% | 11.2% | 4.7% | 0.99× | 4.6× | 11.32× | 1.07× | 2.9% | 5 | 4.3 | 3 | — |





