| 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) | |||
| $57.65 | 25.4× | 2.43× | 1.27× | 10.4× | 114.8% | 18.4% | 9.1% | 5.0% | 9.6% | 6.4% | -1.7% | 0.74× | 2.24× | 3.49× | 2.54× | 0.0% | 4 | 2.33 | 3 | B | |
| $46.63 | 34.71× | 1.2× | 0.88× | 7.78× | 95.8% | 32.5% | 6.2% | 2.5% | 3.4% | 2.9% | 6.8% | 0.81× | 2.57× | 2.06× | 1.66× | 3.5% | 6 | 1.99 | 3 | B+ | |
| $72.75 | 20.79× | 1.31× | 0.42× | 7.84× | 78.4% | 14.0% | 2.8% | 2.1% | 6.4% | 4.8% | 0.5% | 0.25× | 0.13× | 18.34× | 3.36× | 1.3% | 7 | 4.26 | 4 | A- | |
| $71.91 | 12.53× | 2.63× | 1.1× | 6.35× | 69.0% | 25.3% | 16.7% | 8.9% | 21.4% | 13.0% | 9.6% | 0.78× | 1.21× | 8.17× | 1.61× | 2.4% | 6 | 3.17 | 3 | B+ | |
| $50.67 | 20.96× | 1.59× | 0.92× | 9.66× | 40.5% | 31.7% | 11.5% | 4.4% | 7.6% | 6.2% | 3.8% | 1.01× | 3.62× | 2.99× | 1.7× | 1.6% | 7 | 2.1 | 3 | B+ | |
| $31.01 | -20.09× | 3.61× | 6.27× | -36.38× | -113.0% | 57.5% | -30.8% | -31.6% | -18.2% | -7.1% | 5.1% | 0.62× | -3.1× | -5.13× | 3.22× | 0.0% | 3 | 0.77 | 1 | C- | |
| Peer median | — | 20.79× | 1.59× | 0.92× | 7.78× | 69.0% | 31.7% | 6.2% | 2.5% | 6.4% | 4.8% | 5.1% | 0.78× | 1.21× | 2.99× | 1.7× | 1.6% | 6 | 2.1 | 3 | — |





