| 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) | |||
| $103.94 | 24.23× | 2.99× | 2.03× | 15.95× | -58.1% | 16.2% | 10.4% | 8.4% | 12.3% | 6.2% | 5.3% | 0.81× | 2.22× | 8.55× | 3.08× | 3.9% | 7 | 3.49 | 3 | B+ | |
| $12.50 | -6.37× | 1.45× | 0.28× | -42.88× | -234.5% | 12.2% | 1.4% | -4.4% | -22.8% | 0.8% | 23.9% | 4.66× | -31.48× | 2.02× | 1.07× | 5.7% | 3 | 0.82 | 2 | C+ | |
| $89.10 | 24.42× | 1.22× | 0.4× | 9.99× | -268.8% | 10.9% | 1.6% | 1.5% | 4.4% | 1.2% | 14.8% | 2.13× | 5.93× | 4× | 1.17× | 0.9% | 8 | 1.2 | 3 | B- | |
| $140.80 | 12.46× | 1.78× | 0.77× | 7.71× | 18.2% | 17.5% | 9.1% | 6.2% | 14.3% | 9.8% | 7.7% | 0.34× | 0.9× | 8.04× | 1.94× | 1.6% | 7 | 3.19 | 4 | A- | |
| Peer median | — | 12.46× | 1.45× | 0.4× | 7.71× | -234.5% | 12.2% | 1.6% | 1.5% | 4.4% | 1.2% | 14.8% | 2.13× | 0.9× | 4× | 1.17× | 1.6% | 7 | 1.2 | 3 | — |



