| 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) | |||
| $80.08 | 68.65× | 7.65× | 2.48× | 22.81× | -152.4% | 15.6% | 8.5% | 3.6% | 11.2% | 6.7% | 2.2% | 1.85× | 4.11× | 2.65× | 1.61× | 0.0% | 5 | 2.77 | 2 | C+ | |
| $123.05 | 26.1× | 4.27× | 1.14× | 12.3× | -97.0% | 16.1% | 5.9% | 4.4% | 16.4% | 6.8% | 6.6% | 1.38× | 2.19× | 5.55× | 1.22× | 0.5% | 3 | 2.47 | 1 | D+ | |
| $67.60 | 24.39× | 3.99× | 0.88× | 14.74× | 12.4% | 10.7% | 5.5% | 3.6% | 16.4% | 10.7% | 5.1% | 0.76× | 1.46× | 14.42× | 1.26× | 0.3% | 6 | 3 | 3 | B | |
| $0.69 | -0.59× | -1.27× | 0.23× | -2.34× | -38.5% | -20.1% | -28.1% | -39.7% | 217.5% | -54.9% | 7.1% | -2.29× | -1.41× | -5.86× | 1.12× | 0.0% | 2 | -1.35 | 2 | C | |
| $263.74 | 32.23× | 8.44× | 3.76× | 18.43× | -29.3% | 23.0% | 16.6% | 11.7% | 26.2% | 19.1% | 3.9% | 0.32× | -0.08× | 20.9× | 1.01× | 0.0% | 8 | 5.82 | 4 | A- | |
| $91.74 | 43.8× | 2.9× | 0.64× | 10.45× | -148.9% | 11.7% | 4.2% | 1.5% | 6.6% | 8.3% | 16.1% | 0.39× | -0.97× | 4.22× | 1.27× | 0.1% | 7 | 2.14 | 3 | B | |
| Peer median | — | 26.1× | 3.99× | 0.88× | 12.3× | -38.5% | 11.7% | 5.5% | 3.6% | 16.4% | 8.3% | 6.6% | 0.39× | -0.08× | 5.55× | 1.22× | 0.1% | 6 | 2.47 | 3 | — |





