| 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) | |||
| $5.82 | -5.47× | 0.65× | 0.22× | 19.85× | 83.2% | 33.8% | 6.2% | -4.0% | -11.9% | 5.0% | 1.1% | 2.18× | 15.15× | 1.39× | 1.07× | 7.7% | 5 | 0.52 | 1 | C- | |
| $97.69 | 29.93× | 1,183.4× | 3.14× | 14.62× | 34.3% | 60.1% | 16.2% | 10.5% | 3948.1% | 22.8% | 5.7% | 158.41× | 1.49× | 12.38× | 0.83× | 2.9% | 9 | 7.01 | 3 | B+ | |
| $103.25 | 19.8× | 129.14× | 1.73× | 14.55× | 384.0% | 42.3% | 24.7% | 8.7% | 652.2% | 20.4% | 3.5% | 61.33× | 4.6× | 12.78× | 0.66× | 5.2% | 5 | 2.02 | 3 | B | |
| $31.95 | 8.44× | 1.21× | 0.36× | 5.12× | 20.8% | 25.7% | 6.0% | 4.4% | 14.5% | 9.7% | 5.0% | 0.23× | -0.13× | 65.44× | 2.47× | 2.9% | 8 | 4.71 | 4 | A+ | |
| $37.44 | -0.45× | 0.51× | 0.23× | -1.68× | -174.5% | 45.7% | 6.0% | -50.3% | -112.6% | 6.5% | 32.5% | 1.04× | -1.12× | 1.85× | 1.71× | 0.0% | 5 | 1.75 | 2 | C | |
| $7.50 | -3.19× | 0.42× | 0.13× | 27.89× | 106.2% | 37.1% | 3.7% | -4.2% | -13.3% | 4.7% | 3.8% | 1.2× | 20.53× | 1.2× | 2.85× | 4.4% | 6 | 1.94 | 4 | A- | |
| Peer median | — | 8.44× | 1.21× | 0.36× | 14.55× | 34.3% | 42.3% | 6.0% | 4.4% | 14.5% | 9.7% | 5.0% | 1.2× | 1.49× | 12.38× | 1.71× | 2.9% | 6 | 2.02 | 3 | — |





