| 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) | |||
| $32.05 | 19.49× | 1.01× | 0.77× | 8.21× | 34.5% | 54.2% | 4.4% | 4.0% | 5.2% | 3.6% | 10.4% | 0.15× | -3.43× | 58.83× | 4.58× | 6.0% | 7 | 3.95 | 4 | A- | |
| $13.18 | 20.96× | 1.2× | 0.21× | 8.64× | -233.5% | 21.4% | 2.6% | 1.0% | 5.7% | 6.8% | 9.6% | 0.76× | 3.27× | 2.75× | 1.71× | 0.0% | 8 | 1.8 | 3 | B- | |
| $10.71 | 23.89× | 5.18× | 1.44× | 16.64× | 12.3% | 22.4% | 7.5% | 6.1% | 21.8% | 16.2% | 0.4% | 0.3× | 0.08× | 44.53× | 3.5× | 0.0% | 8 | 11.03 | 3 | B+ | |
| $14.62 | -4.52× | -0.39× | 0.25× | 94.94× | 83.6% | 28.7% | -1.2% | -5.5% | 8.6% | -0.6% | 20.3% | -3.33× | 84.86× | -0.22× | 0.51× | 4.6% | 8 | 2.18 | 2 | C | |
| $15.24 | 11.49× | 1.05× | 0.62× | 9.3× | -46.5% | 28.6% | 8.7% | 5.4% | 9.1% | 5.5% | 8.3% | 0.82× | 4.02× | 9.5× | 0.08× | 0.0% | 8 | 2.08 | 3 | B+ | |
| $63.25 | 16.13× | 1.39× | 0.57× | 5.39× | 125.8% | 16.5% | 4.6% | 3.6% | 8.6% | 6.1% | 11.7% | 0× | -2.6× | 73.88× | 2.9× | 0.0% | 6 | 4.7 | 3 | B+ | |
| Peer median | — | 16.13× | 1.2× | 0.57× | 9.3× | 12.3% | 22.4% | 4.6% | 3.6% | 8.6% | 6.1% | 9.6% | 0.3× | 3.27× | 9.5× | 1.71× | 0.0% | 8 | 2.18 | 3 | — |





