| 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) | |||
| $41.51 | 20.42× | 2.13× | 0.51× | 9.7× | -6.3% | 37.2% | 1.4% | 2.5% | 10.4% | 3.4% | 9.8% | 0.33× | -0.16× | 0× | 1.52× | 8.8% | 7 | 3.89 | 4 | A- | |
| $54.80 | 20.6× | 11.27× | 2.42× | 13.96× | -5.1% | 28.9% | 16.4% | 11.8% | 54.8% | 22.2% | 3.5% | 1.51× | 1.01× | 8.65× | 2.42× | 0.4% | 6 | 3.92 | 3 | B | |
| $79.68 | 21.77× | 3.28× | 2.68× | 13.87× | 22.0% | 51.7% | 15.9% | 12.4% | 15.1% | 13.8% | 4.3% | 0.06× | -0.33× | 36.79× | 1.94× | 1.0% | 8 | 7.42 | 4 | A | |
| $85.51 | 33.73× | 9.15× | 6.14× | 21.81× | -34.6% | 25.0% | 20.6% | 18.2% | 27.2% | 13.5% | 3.4% | 0.21× | -0.88× | 0× | 2.4× | 1.7% | 7 | 9.8 | 3 | B+ | |
| $16.79 | 22.07× | 2.1× | 2.98× | 10.04× | -25.2% | 45.6% | 21.1% | 13.5% | 9.5% | 6.9% | 6.7% | 0.01× | -1.05× | 3.96× | 2.94× | 0.0% | 8 | 2.7 | 4 | A- | |
| $75.58 | 12.47× | 1.73× | 1.16× | 5.74× | 23.1% | 25.6% | 12.8% | 9.4% | 14.1% | 8.7% | 9.5% | 0.3× | -0.99× | -18.74× | 1.94× | 3.1% | 7 | 3.48 | 4 | A | |
| Peer median | — | 21.77× | 3.28× | 2.68× | 13.87× | -5.1% | 28.9% | 16.4% | 12.4% | 15.1% | 13.5% | 4.3% | 0.21× | -0.88× | 3.96× | 2.4× | 1.0% | 7 | 3.92 | 4 | — |





