| 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) | |||
| $73.15 | 8.23× | 0.94× | 1.73× | 8.29× | 45.2% | 66.6% | 25.7% | 21.1% | 11.4% | 1.1% | 8.9% | 0.5× | 2.41× | 0.77× | 8.76× | 5.1% | 6 | 0.28 | 3 | B+ | |
| $66.43 | 13.39× | 1.18× | 2.91× | 15.12× | 26.4% | 73.7% | 27.3% | 21.7% | 8.8% | 1.1% | 10.6% | 0.78× | 5.8× | 1.16× | 0.32× | 2.9% | 7 | 0.36 | 4 | A- | |
| $42.70 | 8.17× | 1.16× | 1.53× | 6.52× | 18.1% | 73.6% | 23.3% | 18.8% | 14.2% | 4.0% | 14.5% | 0.13× | 0.28× | 1.09× | 0.13× | 1.6% | 5 | 1.43 | 4 | A | |
| $44.20 | 36.73× | 3.53× | 2.62× | 25.9× | 472.3% | 52.8% | 9.3% | 7.1% | 9.6% | 1.3% | 14.2% | 0.12× | 0.35× | 0.51× | 728.91× | 0.0% | 5 | 1.28 | 2 | C+ | |
| $51.18 | 11.83× | 1.31× | 2.6× | 8.31× | 28.4% | 87.1% | 30.0% | 22.0% | 11.1% | 1.4% | 11.0% | 0.17× | 0.34× | 2.56× | 1.24× | 2.3% | 7 | 0.45 | 4 | A- | |
| $44.19 | 18.62× | 0.86× | 1.49× | 15.16× | 569.3% | 65.6% | 8.0% | 8.0% | 4.6% | 0.9% | 6.0% | 0.48× | 4.65× | 0.23× | 1.77× | 1.0% | 7 | -0.59 | 2 | C+ | |
| Peer median | — | 13.39× | 1.18× | 2.6× | 15.12× | 28.4% | 73.6% | 23.3% | 18.8% | 9.6% | 1.3% | 11.0% | 0.17× | 0.35× | 1.09× | 1.24× | 1.6% | 7 | 0.45 | 4 | — |





