| 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) | |||
| $48.54 | 21.95× | 2.53× | 10.96× | 14.84× | 107.0% | 44.5% | 62.6% | 49.3% | 11.4% | 7.5% | 6.7% | 0.82× | 3.61× | 3.4× | 3.46× | 5.9% | 6 | 1.95 | 4 | A- | |
| $58.17 | 112.05× | 2.35× | 3.46× | 26.1× | -24.6% | 20.6% | 7.5% | 3.1% | 2.1% | 22.2% | 2.1% | 0.51× | 4.37× | 1.97× | 0.37× | 2.1% | 5 | 3.56 | 3 | B- | |
| $38.21 | 23.03× | 1.82× | 15.45× | 17.44× | 135.9% | 59.1% | 67.2% | 67.3% | 7.9% | 6.4% | 5.1% | 0.22× | 1.51× | 7.32× | 1.54× | 3.5% | 6 | 3.85 | 4 | A | |
| $20.58 | 160.8× | 1.49× | 3.97× | 14.67× | 85.0% | 22.5% | 19.3% | 2.5% | 1.0% | 37.3% | 11.2% | 1.39× | 6.89× | 1.78× | 1.09× | 7.6% | 7 | 0.95 | 3 | B- | |
| $31.61 | -69.41× | 2.42× | 5.54× | 16.25× | 172.1% | 100.0% | -12.2% | -7.9% | -3.5% | -3.7% | 0.3% | 0× | -3.91× | -57.38× | 0.91× | 0.8% | — | — | 2 | C+ | |
| $44.89 | 13.48× | 1.48× | 6.05× | 12.27× | 276.0% | 75.1% | 48.2% | 44.9% | 11.0% | 6.1% | 8.6% | 0.79× | 4.21× | 3.59× | 1.63× | 6.8% | 5 | 2.01 | 4 | A | |
| Peer median | — | 23.03× | 1.82× | 5.54× | 16.25× | 135.9% | 59.1% | 19.3% | 3.1% | 2.1% | 6.4% | 5.1% | 0.51× | 4.21× | 1.97× | 1.09× | 3.5% | 6 | 2.78 | 3 | — |





