| 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) | |||
| $63.02 | 9.72× | 1.1× | 2.66× | 8.37× | 226.0% | 80.9% | 36.6% | 27.4% | 11.3% | 6.9% | 7.0% | 0.57× | 1.59× | 2.85× | 0.25× | 2.7% | 7 | 0.44 | 4 | A- | |
| $22.07 | 9.57× | 1.06× | 2.58× | 6.74× | 221.3% | 79.7% | 37.1% | 26.6% | 10.9% | -8.8% | 9.3% | 0.12× | 0.21× | 1.55× | 0.24× | 0.5% | 6 | 0.4 | 4 | A | |
| $31.58 | 13.49× | 0.95× | 2.26× | 8.81× | -29.8% | 68.4% | 23.2% | 16.9% | 7.1% | 9.9% | 9.4% | 0.07× | -0.12× | 0.8× | 55.06× | 2.1% | 8 | -0.59 | 2 | C+ | |
| $28.70 | 9.49× | 1.05× | 2.34× | 4.79× | 399.6% | 76.1% | 29.2% | 24.6% | 11.0% | 0.9% | 9.0% | 0.18× | -2.9× | 1.22× | 473.15× | 3.9% | 6 | 0.74 | 4 | A+ | |
| $41.78 | 10.41× | 1.21× | 2.18× | 13.96× | 5.5% | 73.9% | 27.9% | 21.0% | 11.6% | 4.4% | 7.3% | 1.42× | 6.49× | 1.21× | 0.19× | 3.1% | 9 | -0.37 | 4 | A- | |
| $34.47 | 10.37× | 1.19× | 3.03× | 1.41× | 163.5% | 99.0% | 37.5% | 29.3% | 11.5% | 10.4% | 9.9% | 0× | -6.39× | 2.3× | 0.23× | 2.0% | 4 | — | 3 | B | |
| Peer median | — | 10.37× | 1.06× | 2.34× | 6.74× | 163.5% | 76.1% | 29.2% | 24.6% | 11.0% | 4.4% | 9.3% | 0.12× | -0.12× | 1.22× | 0.24× | 2.1% | 6 | 0.01 | 4 | — |





