| 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) | |||
| $17.25 | 38.52× | 2.42× | 1.27× | 31.18× | -18.7% | 25.1% | 5.6% | 3.3% | 6.3% | 3.9% | 4.5% | 0.85× | 7.82× | 6.48× | 1.97× | 0.7% | 4 | 2.32 | 3 | B | |
| $336.14 | 18.97× | 3.39× | 2.17× | 11.47× | -36.3% | 50.6% | 15.9% | 11.4% | 17.9% | 14.4% | 7.4% | 0.27× | 0.19× | 28.8× | 1.69× | 0.2% | 8 | 6.03 | 4 | A- | |
| $16.79 | 22.07× | 2.1× | 2.98× | 10.04× | -25.2% | 45.6% | 21.1% | 13.5% | 9.5% | 6.9% | 6.7% | 0.01× | -1.05× | 3.96× | 2.94× | 0.0% | 8 | 2.7 | 4 | A- | |
| $142.24 | 20.35× | 5.74× | 3.33× | 13.4× | -77.5% | 29.4% | 19.7% | 16.4% | 28.2% | 25.4% | 4.2% | 0× | -1.86× | 0× | 2.09× | 0.4% | 4 | 7.91 | 4 | A- | |
| Peer median | — | 20.35× | 3.39× | 2.98× | 11.47× | -36.3% | 45.6% | 19.7% | 13.5% | 17.9% | 14.4% | 6.7% | 0.01× | -1.05× | 3.96× | 2.09× | 0.2% | 8 | 6.03 | 4 | — |



