| 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) | |||
| $64.94 | -7.73× | 4.34× | 0.5× | -44.1× | -2.3% | 18.5% | -0.4% | -6.5% | -56.2% | -0.9% | 15.5% | 1.86× | -12.36× | -0.21× | 0.98× | 4.2% | 5 | 1.84 | 2 | C | |
| $78.55 | -35.69× | 3× | 0.91× | 26.16× | -4.7% | 24.8% | -0.7% | -2.6% | -8.4% | -0.9% | 8.1% | 1.49× | 8.02× | -0.35× | 1.44× | 2.3% | 8 | 2.23 | 3 | B | |
| $20.41 | 11.25× | -4.34× | 0.97× | 8.07× | 11.6% | 24.5% | 13.8% | 8.6% | -38.7% | 38.1% | 9.8% | -1.88× | 2.23× | 4.7× | 0.97× | 1.5% | 8 | 2.15 | 2 | C+ | |
| $33.23 | 7.27× | 0.78× | 0.55× | 3.64× | 42.6% | 30.2% | 8.6% | 7.6% | 10.8% | 4.1% | 16.9% | 0.97× | -0.06× | 11.56× | 2.1× | 3.5% | 5 | 1.3 | 2 | C+ | |
| $91.04 | 118.49× | 0.62× | 0.33× | 12.68× | 2.6% | 57.5% | 7.3% | 0.3% | 0.5% | 1.1% | 18.1% | 0.9× | 6.95× | 6.97× | 1.52× | 0.3% | 6 | 2.19 | 2 | C+ | |
| $44.82 | 10.67× | 1.28× | 0.38× | 6.42× | -24.7% | 18.7% | 5.3% | 3.5% | 12.0% | 7.7% | 20.3% | 0.7× | 2.07× | 8.17× | 1.4× | 2.1% | 6 | 3.88 | 4 | A- | |
| Peer median | — | 10.67× | 0.78× | 0.55× | 8.07× | 2.6% | 24.8% | 7.3% | 3.5% | 0.5% | 4.1% | 16.9% | 0.9× | 2.23× | 6.97× | 1.44× | 2.1% | 6 | 2.19 | 2 | — |





