| 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) | |||
| $135.33 | 24.02× | 7.8× | 2.27× | 12.46× | 60.4% | 9.9% | 18.9% | 9.4% | 32.5% | 8.1% | 4.0% | 5.72× | 4.9× | 2.02× | 73.13× | 4.9% | 5 | 1.6 | 3 | B | |
| $19.59 | 16.01× | 0.89× | 2× | 9.93× | 82.8% | 6.4% | 17.7% | 12.4% | 5.6% | 5.1% | 10.0% | 0.56× | 3.78× | 2.8× | 0.27× | 8.5% | 8 | 1.48 | 4 | A- | |
| $14.51 | 20.36× | 1.28× | 1.65× | 10.8× | -153.7% | 55.2% | 14.4% | 9.1% | 7.0% | 6.8% | 8.8% | 0.82× | 4.07× | 2.58× | 0.19× | 5.9% | 7 | 1.53 | 4 | A- | |
| $25.32 | 16.12× | 1.87× | 2.01× | 9.28× | 62.8% | 2.6% | 13.6% | 12.5% | 11.7% | 6.0% | 7.0% | 0.86× | 2.64× | 3.54× | 21.93× | 5.1% | 6 | 2.36 | 4 | A | |
| $7.17 | -22.14× | 0.6× | 0.71× | 8.67× | 916.9% | -7.7% | 8.4% | -1.1% | -0.9% | 2.3% | 14.1% | 1.64× | 6.3× | 0.76× | 0.25× | 11.1% | 6 | 0.46 | 2 | C+ | |
| $16.49 | -7.37× | 0.66× | 0.82× | 18.34× | -92.3% | 2.0% | 8.9% | -11.1% | -9.0% | 2.9% | 4.9% | 1.36× | 12.09× | 0.85× | 0.28× | 13.5% | 4 | 0.47 | 2 | C+ | |
| Peer median | — | 16.01× | 0.89× | 1.65× | 9.93× | 62.8% | 2.6% | 13.6% | 9.1% | 5.6% | 5.1% | 8.8% | 0.86× | 4.07× | 2.58× | 0.27× | 8.5% | 6 | 1.48 | 4 | — |





