| 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) | |||
| $61.18 | 27.24× | 1.42× | 8.27× | 10.85× | 9.2% | -30.7% | 14.0% | 32.3% | 5.6% | 8.6% | 5.7% | 0.67× | 3.18× | 0.83× | 85.31× | 5.7% | 8 | 1.21 | 3 | B | |
| $33.18 | 20.59× | 2.06× | 4.09× | 13.79× | 53.3% | 15.4% | 30.2% | 19.9% | 10.1% | 5.2% | 8.1% | 1.86× | 6.18× | 2.61× | 1.64× | 4.4% | 7 | 0.82 | 3 | B+ | |
| $30.13 | 107.42× | 0.93× | 4.36× | 17.52× | 51.4% | 26.5% | 22.4% | 4.1% | 0.9% | 2.5% | 3.1% | 0.79× | 8.04× | 1.4× | 0.34× | 5.0% | 8 | 0.58 | 2 | B- | |
| $55.00 | 30.63× | 2.84× | 10.43× | 17.42× | -71.6% | 22.6% | 42.3% | 34.0% | 9.3% | 5.3% | 1.5% | 0.96× | 4.31× | 3.42× | 1.14× | 3.0% | 6 | 1.87 | 3 | B | |
| $36.56 | 16.11× | 0.82× | 4× | 11.12× | -135.3% | 67.0% | 28.4% | 24.8% | 5.1% | 2.9% | -2.7% | 0.89× | 5.69× | 1.71× | 4.24× | 5.8% | 6 | 0.65 | 2 | C+ | |
| $25.57 | 17.37× | 1.67× | 6.06× | 10.42× | 143.0% | 53.3% | 23.1% | 35.2% | 9.7% | 2.9% | 5.4% | 1.1× | 4.1× | 1.59× | 1.44× | 4.6% | 8 | 1 | 4 | A- | |
| Peer median | — | 20.59× | 1.67× | 4.36× | 13.79× | 51.4% | 26.5% | 28.4% | 24.8% | 9.3% | 2.9% | 3.1% | 0.96× | 5.69× | 1.71× | 1.44× | 4.6% | 7 | 0.82 | 3 | — |





