| 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) | |||
| $41.44 | 19.14× | 1.69× | 8.03× | 14.24× | 264.9% | 38.0% | 61.5% | 42.1% | 8.8% | 6.1% | 9.0% | 1.09× | 5.6× | 2.82× | 0.19× | 6.0% | 7 | 1.08 | 3 | B+ | |
| $70.00 | 40.69× | 1.27× | 11.1× | 18.34× | 152.5% | 87.7% | 47.4% | 28.4% | 3.3% | 3.5% | 6.3% | 0.53× | 5.41× | 2.53× | 0.83× | 4.4% | 6 | 1.34 | 3 | B+ | |
| $28.76 | 20.27× | 1.44× | 6.95× | 13.78× | 225.7% | 40.2% | 54.9% | 35.7% | 7.4% | 40.5% | 8.2% | 0.98× | 5.56× | 2.63× | 29.85× | 7.0% | 4 | 0.96 | 4 | A- | |
| $31.81 | 19.59× | 1.22× | 7.32× | 10.84× | 924.6% | -14.1% | 17.2% | 37.2% | 6.2% | 1.9% | 5.1% | 0.46× | 2.86× | 1.49× | 1.17× | 3.3% | 6 | -0.48 | 3 | B- | |
| $25.82 | 24.42× | 1.31× | 6.38× | 13.81× | 49.9% | 54.7% | 35.2% | 27.3% | 5.6% | 3.8% | 5.7% | 0.83× | 5.27× | 1.85× | 1.08× | 5.2% | 7 | 1.34 | 3 | B+ | |
| $18.98 | 211.51× | 1.01× | 7.48× | 17.03× | 131.9% | 90.0% | 34.6% | 3.5% | 0.5% | 2.6% | 7.5% | 0.78× | 7.35× | 1.18× | 7.06× | 4.8% | 5 | 0.92 | 3 | B | |
| Peer median | — | 24.42× | 1.27× | 7.32× | 13.81× | 152.5% | 54.7% | 35.2% | 28.4% | 5.6% | 3.5% | 6.3% | 0.78× | 5.41× | 1.85× | 1.17× | 4.8% | 6 | 0.96 | 3 | — |





