| 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) | |||
| $65.19 | 16.43× | 3.13× | 0.97× | 9.7× | 144.5% | 23.0% | 10.6% | 5.9% | 19.1% | 12.2% | 7.0% | 0.86× | 1.79× | 6.86× | 1.64× | 1.3% | 8 | 3.02 | 4 | A+ | |
| $41.64 | 59.18× | 1.41× | 0.41× | 9.33× | -1556.7% | 59.7% | 2.1% | 0.7% | 2.4% | 1.4% | -5.8% | 1.67× | 4.84× | 1.25× | 0.5× | 0.0% | 4 | 0.9 | 2 | C+ | |
| $110.01 | 24.63× | 17.61× | 0.93× | 8.48× | 312.1% | 25.8% | 11.2% | 3.8% | 71.9% | 6.2% | 8.9% | 17.74× | 2.99× | 2.4× | 1.51× | 0.9% | 8 | 1.64 | 3 | B+ | |
| $119.36 | -5.08× | -1.44× | 0.39× | 7.92× | -2201.6% | 24.4% | 11.0% | -7.6% | 28.4% | 4.3% | -265.2% | -9.96× | 6.9× | 0.91× | 0.72× | 0.0% | 5 | 0.61 | 2 | B- | |
| $82.76 | 21.72× | 6.94× | 1.17× | 14.09× | -83.5% | 12.1% | 7.1% | 5.4% | 32.0% | 18.7% | 2.1% | 0.59× | 0.62× | 12.34× | 1.76× | 0.0% | 6 | 5.84 | 3 | B+ | |
| $154.77 | 22.16× | 3.41× | 1.73× | 14.18× | 27.9% | 29.3% | 12.7% | 7.8% | 15.4% | 12.4% | 7.2% | 0.62× | 1.47× | 7.05× | 2.66× | 0.6% | 8 | 4.54 | 4 | A | |
| Peer median | — | 22.16× | 3.41× | 0.93× | 9.33× | -83.5% | 25.8% | 11.0% | 3.8% | 28.4% | 6.2% | 2.1% | 0.62× | 2.99× | 2.4× | 1.51× | 0.0% | 6 | 1.64 | 3 | — |





