| 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) | |||
| $38.46 | 14.38× | 3.03× | 0.97× | 7.47× | 39.7% | 36.8% | 8.8% | 6.7% | 21.1% | 12.9% | 6.5% | 0.53× | 0.63× | 20.02× | 2.3× | 8.0% | 8 | 7.53 | 4 | A- | |
| $187.53 | 20.67× | 6.28× | 1.59× | 12.68× | -15.4% | 28.8% | 12.5% | 7.8% | 30.7% | 12.3% | 5.1% | 1.66× | 2.54× | 8.15× | 1.13× | 2.0% | 7 | 3.64 | 3 | B+ | |
| $11.12 | 10.11× | 1.34× | 0.52× | 7.51× | 90.8% | 18.7% | 10.1% | 5.2% | 13.3% | 6.5% | -1.8% | 1.76× | 4.18× | 3.91× | 1.3× | 2.9% | 6 | 1.34 | 2 | B- | |
| $5.20 | -17.57× | 1.75× | 0.35× | 8.33× | 329.0% | 17.3% | 9.9% | -2.0% | -10.0% | 8.7% | 7.4% | 3.86× | 5.43× | 1.86× | 1.25× | 0.0% | 5 | 0.94 | 1 | C- | |
| $41.51 | 14.9× | 1.89× | 0.66× | 8.55× | 196.4% | 17.7% | 10.2% | 4.4% | 12.7% | 6.0% | 9.8% | 2.03× | 3.86× | 3.48× | 1.22× | 2.0% | 7 | 1.51 | 3 | B+ | |
| $50.11 | 10.96× | 1.2× | 0.58× | 5.6× | 129.2% | 20.9% | 9.5% | 5.3% | 11.0% | 5.9% | 8.0% | 1.27× | 2.76× | 3.05× | 1.05× | 4.8% | 6 | 1.61 | 2 | C+ | |
| Peer median | — | 10.96× | 1.75× | 0.58× | 8.33× | 129.2% | 18.7% | 10.1% | 5.2% | 12.7% | 6.5% | 7.4% | 1.76× | 3.86× | 3.48× | 1.22× | 2.0% | 6 | 1.51 | 2 | — |





