| 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) | |||
| $75.36 | 38.64× | 3.27× | 2.09× | 16.28× | -56.4% | 21.8% | 9.6% | 5.4% | 8.4% | 8.2% | 1.6% | 0.23× | 0.31× | 18.5× | 2.78× | 1.4% | 5 | 5.82 | 3 | B | |
| $37.33 | 18.46× | 2.97× | 1.36× | 9.39× | 48.6% | 32.6% | 14.9% | 7.4% | 16.1% | 8.4% | 6.5% | 1.45× | 2.64× | 3.96× | 2.06× | 0.0% | 7 | 2.39 | 3 | B | |
| $11.78 | -4.43× | 1.07× | 0.35× | -83.71× | 37.5% | -4.1% | -7.3% | -7.9% | -24.2% | -5.7% | -15.7% | 1.34× | -46.37× | -2.28× | 1.95× | 0.0% | 5 | 1.46 | 1 | C- | |
| $32.03 | 31.63× | 2.26× | 2.37× | 22.02× | -50.6% | 42.0% | 13.4% | 7.5% | 7.1% | 7.3% | 3.8% | 0.61× | 3.17× | 6.41× | 3.68× | 1.3% | 5 | 2.52 | 2 | B- | |
| $81.23 | 18.57× | 1.77× | 0.87× | 8.47× | -12.3% | 16.8% | 5.8% | 4.7% | 9.6% | 7.8% | 5.0% | 0.07× | -1.23× | 33.62× | 4.59× | 1.5% | 6 | 4.85 | 4 | A- | |
| Peer median | — | 18.51× | 2.02× | 1.11× | 8.93× | 12.6% | 24.7% | 9.6% | 6.0% | 8.3% | 7.6% | 4.4% | 0.98× | 0.7× | 5.18× | 2.87× | 0.6% | 6 | 2.45 | 3 | — |




