| 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) | |||
| $93.75 | 14.9× | 1.85× | 0.81× | 7.86× | 0.3% | 24.1% | 6.8% | 5.3% | 12.1% | 10.1% | -6.1% | 0.02× | -1.96× | 0× | 2.12× | 1.0% | 7 | 4.62 | 4 | A- | |
| $80.14 | 17.61× | 1.62× | 0.51× | 10.22× | -17.1% | 18.8% | 3.6% | 2.9% | 9.2% | 8.1% | 3.9% | 0× | -1.53× | 0× | 2.9× | 1.0% | 3 | 6.43 | 4 | A | |
| $26.12 | 15.81× | 1.22× | 0.1× | 6.03× | 77.9% | 6.7% | 1.8% | 0.6% | 7.7% | 7.1% | 15.1% | 0.86× | 1.55× | 3.09× | 1.33× | 1.5% | 6 | 3.25 | 3 | B+ | |
| Peer median | — | 16.71× | 1.42× | 0.31× | 8.12× | 30.4% | 12.7% | 2.7% | 1.8% | 8.5% | 7.6% | 9.5% | 0.43× | 0.01× | 1.55× | 2.12× | 1.3% | 5 | 4.84 | 4 | — |


