| 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) | |||
| $66.10 | 13.61× | 1.58× | 1.54× | 47.64× | 22.1% | 59.3% | 12.5% | 11.3% | 11.6% | 1.7% | -20.7% | 5.35× | 36.66× | 0× | 0.04× | 0.9% | 5 | 0.26 | 2 | C+ | |
| $131.36 | 12.9× | 1.22× | 2.17× | 12.41× | 0.1% | 63.7% | 21.4% | 17.4% | 9.8% | 5.1% | 10.2% | 0.78× | 3.62× | 0.59× | 0.17× | 2.0% | 7 | -0.09 | 3 | B | |
| $67.00 | 10.21× | 1.15× | 0.85× | 5.72× | -23.6% | 95.6% | 11.1% | 8.4% | 11.3% | 18.5% | 12.0% | 0.35× | 0.43× | 5.26× | 0× | 3.5% | 6 | 1.23 | 4 | A | |
| $6.61 | -2.43× | 0.92× | 3.52× | -11.49× | -212.9% | -47.7% | -90.6% | -144.6% | -37.8% | -11.0% | -9.8% | 1.05× | -5.66× | -16.99× | 1.27× | 0.0% | 3 | -2.23 | 1 | D+ | |
| $10.99 | 10.02× | 0.85× | 3.75× | 12.17× | 704.7% | 75.3% | 73.2% | 37.4% | 8.5% | 7.0% | 27.7% | 1.26× | 7.26× | 2.06× | 0× | 12.0% | 8 | 0.46 | 3 | B+ | |
| $72.90 | 12.08× | 0.86× | 3.76× | 9.53× | -6.1% | 71.9% | 39.9% | 31.2% | 7.1% | 5.5% | 7.9% | 0.28× | 0.55× | 1.42× | 0.43× | 3.4% | 6 | 0.2 | 3 | B+ | |
| Peer median | — | 10.21× | 0.92× | 3.52× | 9.53× | -6.1% | 71.9% | 21.4% | 17.4% | 8.5% | 5.5% | 10.2% | 0.78× | 0.55× | 1.42× | 0.17× | 3.4% | 6 | 0.2 | 3 | — |





