| 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) | |||
| $10.00 | -25.46× | 0.73× | 0.49× | 3.53× | -34.8% | 4.8% | -0.5% | -1.9% | -2.9% | -0.5% | 15.9% | 0.4× | 0.95× | -0.36× | 1.64× | 5.2% | 5 | 1.84 | 2 | B- | |
| $35.54 | -13.31× | 0.8× | 0.59× | 6.51× | 422.2% | 14.8% | 6.2% | -4.4% | -6.1% | 3.9% | 5.3% | 0.85× | 3.18× | 2.15× | 1.8× | 4.6% | 5 | 2.06 | 2 | C+ | |
| $41.43 | 20.76× | 0.99× | 1.37× | 5.92× | 420.9% | 19.7% | 15.7% | 6.6% | 4.8% | 6.0% | 9.6% | 0.43× | 1.49× | 3.17× | 1.67× | 7.1% | 7 | 2.3 | 2 | B- | |
| $79.41 | 3.62× | 1.12× | 1.5× | 5.2× | -163.8% | 25.0% | 20.9% | 41.5% | 31.0% | 10.7% | 5.7% | 0.38× | 0.74× | 5.02× | 1.72× | 0.0% | 5 | 3.34 | 4 | A- | |
| Peer median | — | 3.62× | 0.99× | 1.37× | 5.92× | 420.9% | 19.7% | 15.7% | 6.6% | 4.8% | 6.0% | 5.7% | 0.43× | 1.49× | 3.17× | 1.72× | 4.6% | 5 | 2.3 | 2 | — |



