| 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) | |||
| $19.62 | -30.73× | 1.56× | 0.5× | 9.84× | -15.5% | 33.9% | 1.4% | -1.6% | -5.1% | -2.2% | -7.9% | 1.59× | 4.85× | 0.32× | 1.48× | 4.4% | 3 | 1.89 | 1 | C- | |
| $27.31 | 12.86× | 2.56× | 1.56× | 9.76× | -59.0% | 35.1% | 23.5% | 12.3% | 20.2% | 5.6% | -2.9% | 2.21× | 4.51× | 3.46× | 0.98× | 1.1% | 5 | 1.18 | 3 | B- | |
| $20.99 | 12.72× | 1.75× | 1.38× | 6.8× | 70.4% | 30.7% | 13.4% | 10.9% | 13.8% | 11.5% | 0.0% | 0.03× | -0.33× | 0× | 3.72× | 4.8% | 7 | 9.11 | 4 | A+ | |
| $74.01 | 20.36× | 6.74× | 2.56× | 12.02× | -31.7% | 26.5% | 22.6% | 12.6% | 33.1% | 4.0% | 5.0% | 3.14× | 3.69× | 3.81× | 0.55× | 1.7% | 5 | 0.76 | 3 | B- | |
| Peer median | — | 12.86× | 2.56× | 1.56× | 9.76× | -31.7% | 30.7% | 22.6% | 12.3% | 20.2% | 5.6% | 0.0% | 2.21× | 3.69× | 3.46× | 0.98× | 1.7% | 5 | 1.18 | 3 | — |



