| 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) | |||
| $70.82 | 18.94× | 1.55× | 0.71× | 7.17× | -7.5% | 20.9% | 8.0% | 3.7% | 8.2% | 6.4% | 7.6% | 0.64× | 1.52× | 3.46× | 1.86× | 1.7% | 7 | 2.08 | 4 | A | |
| $59.70 | 14.45× | 7.23× | 1.25× | 8.88× | 71.2% | 20.5% | 11.3% | 8.6% | 50.0% | 31.6% | 8.3% | 0.35× | -0.72× | 23.21× | 1.74× | 0.0% | 5 | 4.26 | 5 | A+ | |
| $22.77 | 37.13× | 3.84× | 0.44× | 11.8× | -105.9% | 8.0% | 2.8% | 1.1% | 9.9% | 0.0% | 9.0% | 4.09× | 5.65× | 1.18× | 1.17× | 1.6% | 5 | 0.75 | 1 | C- | |
| $4.16 | -1.46× | 0.78× | 0.14× | 6.62× | 668.8% | 18.4% | 3.6% | -9.4% | -53.2% | 5.2% | -1.2% | 2.24× | 4.76× | 1.47× | 1.06× | 0.0% | 4 | 1.17 | 2 | C | |
| $62.67 | 17.72× | 1.97× | 0.14× | 12.57× | -188.3% | 15.7% | 3.6% | 0.8% | 11.1% | 6.9% | 19.9% | 3.96× | 8.39× | 2.78× | 1.09× | 2.3% | 4 | 3.16 | 3 | B+ | |
| $7.00 | 45.5× | 2.82× | 0.96× | 9.47× | 1028.1% | 62.0% | 4.2% | 2.1% | 6.2% | 3.6% | 9.0% | 1.94× | 1× | 1.27× | 1.29× | 0.0% | 8 | 1.61 | 2 | C | |
| Peer median | — | 17.72× | 2.82× | 0.44× | 9.47× | 71.2% | 18.4% | 3.6% | 1.1% | 9.9% | 5.2% | 9.0% | 2.24× | 4.76× | 1.47× | 1.17× | 0.0% | 5 | 1.61 | 2 | — |





