| 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) | |||
| $47.69 | 22.59× | 3.11× | 2.61× | 16.21× | 35.5% | 37.9% | 15.7% | 11.5% | 13.8% | 7.6% | 4.2% | 0.7× | 2.91× | 5.46× | 0.7× | 2.7% | 5 | 1.81 | 4 | A- | |
| $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 | |
| $24.35 | -4.89× | 0.69× | 1.15× | -13.38× | -11.0% | 33.3% | -18.7% | -23.4% | -14.0% | -6.2% | 12.8% | 0.51× | -5.27× | -4.93× | 1.15× | 6.6% | 4 | 0.51 | 2 | B- | |
| $66.19 | 28.48× | 2.7× | 1.81× | 18.09× | 63.3% | 28.4% | 9.2% | 6.4% | 9.5% | 4.9% | 4.6% | 0.87× | 4.08× | 5.92× | 0.59× | 3.6% | 9 | 2.51 | 3 | B+ | |
| $132.47 | -75.41× | 1.89× | 1.16× | 19.97× | -35.2% | 33.5% | 4.0% | -1.5% | -2.5% | 2.5% | 11.1% | 1.28× | 8.03× | 0.94× | 0.78× | 4.4% | 8 | 1.52 | 2 | C+ | |
| Peer median | — | -3.28× | 1.73× | 1.15× | 10.53× | 17.2% | 28.4% | 4.0% | -1.5% | -2.5% | 2.5% | 11.1% | 1.14× | 4.08× | 0.94× | 0.82× | 6.6% | 5 | 1.5 | 2 | — |





