| 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) | |||
| $56.75 | 20.37× | 3.24× | 0.89× | 9.91× | 13.6% | 20.6% | 8.9% | 4.4% | 15.9% | 6.4% | 9.1% | 2.16× | 3.92× | 3.27× | 1.42× | 3.5% | 7 | 2.61 | 3 | B- | |
| $15.21 | -3.28× | 0.99× | 0.56× | -12.75× | 17.2% | 23.9% | -14.4% | -17.0% | -30.1% | -10.9% | 15.6% | 1.14× | -6.74× | -4.26× | 0.9× | 10.7% | 5 | 1.08 | 2 | C+ | |
| $22.64 | 16.69× | 1.73× | 0.68× | 10.53× | 111.4% | 28.1% | 8.7% | 4.1% | 10.5% | 4.9% | 10.2% | 1.85× | 5.3× | 2.57× | 0.82× | 7.1% | 5 | 1.5 | 3 | B | |
| $91.57 | 9.71× | 1.63× | 0.98× | 6.36× | 205.7% | 25.3% | 14.4% | 10.1% | 16.8% | 11.8% | 7.2% | 0.41× | 0.62× | 28.03× | 2.66× | 3.0% | 6 | 3.61 | 4 | A | |
| $94.63 | 28.14× | 3.58× | 2.55× | 19.01× | -17.3% | 39.0% | 12.2% | 9.1% | 12.7% | 9.2% | 2.9% | 0.36× | 1.13× | 0× | 2.41× | 0.0% | 7 | 5.17 | 4 | A- | |
| $82.01 | 17.97× | 1.61× | 0.74× | 10.19× | 923.2% | 26.4% | 10.4% | 4.1% | 8.9% | 5.2% | 8.1% | 2.05× | 5.66× | 2.36× | 1.67× | 0.0% | 7 | 1.43 | 3 | B+ | |
| Peer median | — | 16.69× | 1.63× | 0.74× | 10.19× | 111.4% | 26.4% | 10.4% | 4.1% | 10.5% | 5.2% | 8.1% | 1.14× | 1.13× | 2.36× | 1.67× | 3.0% | 6 | 1.5 | 3 | — |





