| 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) | |||
| $5.00 | -1.31× | 0.51× | 1.46× | -10.3× | 83.8% | 81.2% | -40.2% | -95.9% | -33.7% | -7.3% | -14.2% | 0.16× | -1.22× | -5.42× | 1.19× | 0.0% | 4 | 0.02 | 2 | C+ | |
| $4.05 | 38.82× | 1.4× | 3.01× | 32.16× | -103.6% | 63.5% | 9.1% | 7.1% | 3.3% | 2.1% | 2.6% | 0.55× | 3.94× | 0.23× | 0× | 5.0% | 6 | -0.59 | 2 | C | |
| $41.62 | 10.41× | 1.21× | 2.18× | 13.96× | 5.5% | 73.9% | 27.9% | 21.0% | 11.6% | 4.4% | 7.3% | 1.42× | 6.49× | 1.21× | 0.19× | 3.1% | 9 | -0.37 | 4 | A- | |
| $26.27 | 11.19× | 1.04× | 2.2× | 7.94× | 88.8% | 72.6% | 27.0% | 19.6% | 9.3% | 1.0% | 10.2% | 0.35× | 0.41× | 1.06× | 1.63× | 2.1% | 6 | -0.55 | 3 | B+ | |
| $19.80 | 9.41× | 0.93× | 1.66× | 6.17× | 133.2% | 55.2% | 23.2% | 17.7% | 9.8% | 5.8% | 15.3% | 0.61× | -0.51× | 0.58× | 0.13× | 1.5% | 6 | 0.29 | 4 | A- | |
| $21.91 | 16.22× | 0.57× | 0.89× | 8.87× | -52.8% | 14.4% | 7.4% | 5.6% | 3.6% | 3.3% | 2.3% | 0.01× | -1.47× | 0× | 1.35× | 5.1% | 5 | 1.14 | 4 | A | |
| Peer median | — | 11.19× | 1.04× | 2.18× | 8.87× | 5.5% | 63.5% | 23.2% | 17.7% | 9.3% | 3.3% | 7.3% | 0.55× | 0.41× | 0.58× | 0.19× | 3.1% | 6 | -0.37 | 4 | — |





