| 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) | |||
| $103.03 | 11.05× | 1.25× | 2.34× | 13.07× | -29.6% | 57.7% | 22.8% | 21.3% | 11.4% | 57.0% | 25.4% | 0.56× | 3.65× | 0.58× | 28.87× | 0.3% | 8 | 0.35 | 3 | B+ | |
| $150.68 | 16.85× | 1.86× | 4.98× | 13.25× | 45.9% | 70.3% | 36.7% | 29.7% | 11.1% | 1.6% | 4.3% | 0.19× | 0.71× | 1.26× | 1.84× | 4.4% | 7 | -0.54 | 3 | B+ | |
| $36.43 | 10.43× | 0.74× | 1.59× | 4.62× | 5.5% | 60.7% | 20.4% | 16.3% | 7.6% | 4.8% | 9.1% | 0.36× | -2.3× | 0.55× | 0.13× | 3.5% | 6 | -0.59 | 4 | A | |
| $142.85 | 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+ | |
| $49.49 | 36.01× | 1.16× | 2.7× | 7.81× | 32.6% | 50.4% | 10.4% | 7.2% | 3.1% | 3.7% | 4.5% | 0.61× | -1.8× | 0.31× | 1.41× | 1.3% | 5 | -0.66 | 3 | B+ | |
| $44.63 | 12.34× | 1.7× | 2.97× | 3.9× | 42.3% | 58.2% | 32.8% | 24.1% | 13.8% | 11.1% | 9.4% | 0.19× | -4.85× | 0.86× | 0.14× | 2.2% | 5 | -0.56 | 4 | A- | |
| Peer median | — | 13.33× | 1.7× | 2.97× | 7.81× | 32.6% | 60.7% | 32.8% | 24.1% | 11.1% | 4.8% | 7.5% | 0.36× | -1.8× | 0.86× | 0.18× | 2.8% | 6 | -0.56 | 3 | — |





