| 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) | |||
| $113.31 | 56.06× | 5.7× | 9.72× | 32.97× | 37.9% | 26.2% | 11.2% | 17.3% | 10.2% | 2.2% | 0.7% | 1.59× | -6.76× | 3.59× | 5.59× | 0.0% | 3 | 1.91 | 2 | C | |
| $135.96 | 125.27× | 0.66× | 1.1× | 3.72× | 34.0% | 6.5% | 4.1% | 0.9% | 0.6% | 0.3% | 12.9% | 0.19× | 0.73× | 2.48× | 1.06× | 5.9% | 8 | 1.92 | 5 | A+ | |
| $13.78 | 17.04× | 2.55× | 3.5× | 7.04× | -376.7% | 22.9% | 19.9% | 21.8% | 15.9% | 5.0% | -6.7% | 1.12× | 2.13× | 1.72× | 0.49× | 0.0% | 6 | 1.39 | 3 | B | |
| $17.65 | 40.08× | 0.93× | 0.66× | 8.07× | 106.3% | 20.2% | 6.5% | 1.7% | 2.3% | 2.5% | 14.9% | 0.37× | 0.96× | 6.41× | 2.42× | 3.3% | 7 | 2.04 | 3 | B- | |
| $7.42 | -34.29× | 3.38× | 124.84× | -32.9× | -96.8% | -264.9% | -357.4% | -368.6% | -10.0% | -8.8% | -2.3% | 0× | 3.92× | -64.26× | 17.26× | 0.0% | 2 | 16.06 | 1 | D+ | |
| $7.11 | -39.3× | 4.99× | 51.33× | -48.92× | -535.7% | 7.7% | -153.4% | -129.9% | -12.6% | -7.2% | -3.2% | 1× | -7.48× | 0× | 30.69× | 0.0% | 3 | 1.85 | 1 | D+ | |
| Peer median | — | 17.04× | 2.55× | 3.5× | 3.72× | -96.8% | 7.7% | 4.1% | 0.9% | 0.6% | 0.3% | -2.3% | 0.37× | 0.96× | 1.72× | 2.42× | 0.0% | 6 | 1.92 | 3 | — |





