| 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) | |||
| $67.60 | 24.39× | 3.99× | 0.88× | 14.74× | 12.4% | 10.7% | 5.5% | 3.6% | 16.4% | 10.7% | 5.1% | 0.76× | 1.46× | 14.42× | 1.26× | 0.3% | 6 | 3 | 3 | B | |
| $57.92 | 57.77× | 6.95× | 4.31× | 29.41× | -97.1% | 26.7% | 10.6% | 7.5% | 12.0% | 9.3% | -3.1% | 0.47× | 1.88× | 8.59× | 2.63× | 0.5% | 4 | 6.44 | 3 | B- | |
| $111.69 | 10.69× | 1.82× | 0.77× | 9.62× | -27.2% | 24.8% | 6.9% | 7.2% | 17.0% | 8.4% | 9.5% | 0.63× | 1.83× | 10.52× | 1.39× | 1.1% | 7 | 2.44 | 3 | B | |
| $174.62 | 26.99× | 9.25× | 5.14× | 15.8× | -12.3% | 40.6% | 26.6% | 19.0% | 34.3% | 19.7% | 3.0% | 0.59× | 0.76× | 13.06× | 1.46× | 0.7% | 6 | 6.98 | 3 | B+ | |
| $211.74 | 37.64× | 5.69× | 1.91× | 18.28× | 33.7% | 20.6% | 12.5% | 5.1% | 15.1% | 10.6% | 3.8% | 1.61× | 3.24× | 10.44× | 2.74× | 0.0% | 4 | 3.05 | 3 | B | |
| $47.47 | -127.84× | 2.07× | 0.43× | -23.03× | -82.9% | -0.8% | -2.3% | -0.3% | -1.6% | 1.8% | -6.5% | 0.33× | 4.35× | -8.64× | 1.91× | 0.0% | 4 | 3.76 | 2 | C | |
| Peer median | — | 26.99× | 5.69× | 1.91× | 15.8× | -27.2% | 24.8% | 10.6% | 7.2% | 15.1% | 9.3% | 3.0% | 0.59× | 1.88× | 10.44× | 1.91× | 0.5% | 4 | 3.76 | 3 | — |





