| 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) | |||
| $178.90 | 13.61× | 1.81× | 3.68× | 10.36× | -28.6% | 82.1% | 33.3% | 27.1% | 13.3% | 1.8% | 7.8% | 0.07× | -0.17× | 2.06× | 2.04× | 3.7% | 5 | -0.45 | 3 | B+ | |
| $70.62 | 11.05× | 1.1× | 2.62× | 9× | -35.4% | 79.0% | 29.5% | 23.8% | 10.0% | 8.5% | 11.6% | 0.19× | 0.73× | 1.11× | 0.02× | 3.1% | 4 | -0.54 | 3 | B+ | |
| $142.08 | 13.33× | 2.11× | 4.37× | 11.73× | 6.9% | 79.0% | 41.5% | 33.3% | 16.1% | 9.2% | 7.5% | 0.64× | 1.87× | 1.92× | 0.18× | 2.8% | 7 | -0.16 | 3 | B+ | |
| $32.98 | 9.3× | 0.86× | 1.89× | 9.37× | 52.5% | 68.4% | 25.5% | 20.3% | 9.2% | 5.4% | 13.4% | 0.43× | 2.8× | 0.89× | 0.28× | 4.0% | 5 | -0.36 | 4 | A- | |
| $37.41 | 13.29× | 1.05× | 2.49× | 6.47× | 42.9% | 69.2% | 24.4% | 18.8% | 7.9% | 1.8% | 9.1% | 0.05× | -2.02× | 0.83× | 0.27× | 3.2% | 5 | -0.61 | 2 | B- | |
| $23.26 | 8.86× | 0.91× | 1.86× | 10.31× | 178.0% | 62.7% | 29.5% | 21.1% | 10.3% | -1.9% | 16.7% | 0.89× | 4.87× | 0.8× | 0.18× | 4.9% | 5 | 0.27 | 3 | B | |
| Peer median | — | 11.05× | 1.05× | 2.49× | 9.37× | 42.9% | 69.2% | 29.5% | 21.1% | 10.0% | 5.4% | 11.6% | 0.43× | 1.87× | 0.89× | 0.18× | 3.2% | 5 | -0.36 | 3 | — |





