| 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) | |||
| $60.15 | 41.4× | -18.74× | 6.84× | 20.37× | 73.3% | 51.9% | 29.8% | 16.5% | -45.3% | 10.1% | 2.8% | -6× | 4.48× | 3.65× | 2.11× | 0.0% | 6 | 1.17 | 2 | B- | |
| $183.32 | 12.12× | 3.36× | 0.28× | 11.38× | 114.4% | 17.9% | 4.7% | 2.3% | 27.7% | 7.4% | -2.5% | 4.35× | 6.4× | 2.94× | 0.84× | 0.0% | 4 | 2.77 | 3 | B+ | |
| $307.26 | 10.26× | 1.27× | 0.22× | 9.88× | 16.1% | 15.2% | 3.8% | 2.2% | 12.4% | 4.5% | 0.1% | 2.22× | 6.23× | 1.83× | 1.17× | 0.7% | 3 | 2.09 | 3 | B+ | |
| $23.82 | 15.27× | 3.87× | 1.4× | 11.66× | -51.2% | 61.7% | 10.8% | 9.2% | 25.4% | 10.6% | 3.7% | 1.01× | 1.74× | 13.94× | 1.55× | 2.4% | 8 | 3.12 | 3 | B+ | |
| $20.31 | 12.85× | 1.18× | 0.56× | 8.5× | 308.5% | 38.0% | 7.8% | 4.4% | 9.3% | 6.6% | 11.0% | 0.77× | 3.23× | 4.85× | 1.67× | 4.0% | 6 | 2.35 | 3 | B | |
| $47.11 | 15.54× | 1.85× | 1.93× | 15.59× | -269.4% | 47.6% | 16.1% | 12.5% | 12.0% | 4.4% | -0.4% | 2.16× | 8.25× | 0× | 0.63× | 0.0% | 8 | 1.8 | 3 | B | |
| Peer median | — | 12.85× | 1.85× | 0.56× | 11.38× | 16.1% | 38.0% | 7.8% | 4.4% | 12.4% | 6.6% | 0.1% | 2.16× | 6.23× | 2.94× | 1.17× | 0.7% | 6 | 2.35 | 3 | — |





