| 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) | |||
| $132.17 | 10.24× | 1.82× | 2.86× | 13.28× | -47.0% | 61.5% | 38.2% | 27.9% | 17.8% | 2.1% | -5.8% | 1.42× | 5.81× | 0.99× | 0.11× | 0.0% | 3 | 0.45 | 3 | B | |
| $70.67 | 10.2× | 1.18× | 1.71× | 5.89× | 432.8% | 51.6% | 23.3% | 16.9% | 11.7% | 1.9% | 7.6% | 0.6× | -0.86× | 0.49× | 1.89× | 1.8% | 7 | 1.5 | 4 | A- | |
| $42.70 | 8.17× | 1.16× | 1.53× | 6.52× | 18.1% | 73.6% | 23.3% | 18.8% | 14.2% | 4.0% | 14.5% | 0.13× | 0.28× | 1.09× | 0.13× | 1.6% | 5 | 1.43 | 4 | A | |
| $47.78 | 8.27× | 1.23× | 2.03× | 10.16× | 48.2% | 68.9% | 29.7% | 24.7% | 14.9% | 7.8% | 10.9% | 0.79× | 3.66× | 1.02× | 0.14× | 2.9% | 9 | -0.57 | 3 | B | |
| $34.27 | -5.09× | 0.57× | 1.02× | -0.38× | -0.2% | 3.2% | -26.9% | -20.2% | -11.2% | -1.1% | 3.2% | 0.1× | 3.49× | -0.51× | 293.43× | 2.4% | 4 | 0.29 | 3 | B+ | |
| $82.05 | 9.88× | 1.1× | 2.04× | 9.57× | -44.2% | 66.9% | 25.4% | 20.7% | 11.2% | 6.4% | 9.4% | 0.64× | 2.25× | 0.77× | 0.14× | 2.7% | 6 | -0.46 | 2 | B- | |
| Peer median | — | 8.27× | 1.16× | 1.71× | 6.52× | 18.1% | 66.9% | 23.3% | 18.8% | 11.7% | 4.0% | 9.4% | 0.6× | 2.25× | 0.77× | 0.14× | 2.4% | 6 | 0.29 | 3 | — |





