| 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) | |||
| $32.60 | 7.82× | 0.9× | 2.01× | 5.55× | 48.6% | 53.3% | 34.2% | 25.9% | 11.6% | 7.9% | 13.3% | 0.44× | -0.27× | 0.75× | 0.09× | 2.9% | 5 | 0.3 | 4 | A | |
| $28.48 | 10.38× | 1.03× | 1.97× | 7.66× | 30.0% | 58.0% | 22.9% | 18.3% | 9.6% | -5.6% | 22.9% | 0.12× | -0.34× | 0.58× | 0.15× | 0.0% | 5 | 0.44 | 4 | A- | |
| $86.76 | 7.48× | 0.81× | 1.58× | 11.55× | 61.4% | 63.3% | 26.0% | 21.1% | 10.8% | 5.3% | 12.9% | 0.92× | 5.75× | 0.74× | 0.04× | 3.5% | 4 | 0.47 | 3 | B+ | |
| $69.00 | 8.92× | 1.05× | 1.79× | 3.12× | -10.4% | 65.5% | 23.6% | 20.1% | 11.8% | 10.0% | 9.9% | 0.07× | -3.4× | 0.7× | 0.14× | 3.7% | 8 | -0.63 | 3 | B+ | |
| $36.73 | 8.53× | 1.03× | 1.65× | 10.17× | -53.9% | 52.3% | 23.6% | 19.4% | 12.1% | 6.9% | 11.8% | 0.66× | 3.53× | 0.51× | 0.11× | 5.6% | 6 | -0.52 | 3 | B+ | |
| $17.14 | 9.97× | 1× | 2.4× | 2.41× | 69.1% | 83.2% | 31.0% | 23.9% | 10.0% | 1.1% | 2.4% | 0.03× | -4.65× | 1.85× | 140.53× | 0.0% | 4 | 0.73 | 2 | C | |
| Peer median | — | 8.92× | 1.03× | 1.79× | 7.66× | 30.0% | 63.3% | 23.6% | 20.1% | 10.8% | 5.3% | 11.8% | 0.12× | -0.34× | 0.7× | 0.14× | 3.5% | 5 | 0.44 | 3 | — |





