| 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) | |||
| $68.15 | 16.58× | 2.58× | 7.02× | 15.3× | -70.4% | 100.0% | 65.6% | 32.4% | 11.9% | 8.9% | 14.9% | 1.38× | 5.09× | 5.07× | 0.97× | 2.3% | 6 | 2.39 | 3 | B | |
| $276.73 | 33.18× | 2.16× | 14.98× | 20.87× | -34.1% | 69.3% | 64.5% | 45.2% | 6.5% | 5.8% | -3.0% | 0.13× | 0.95× | 28.4× | 3.12× | 0.8% | 4 | 7.46 | 4 | A- | |
| Peer median | — | 33.18× | 2.16× | 14.98× | 20.87× | -34.1% | 69.3% | 64.5% | 45.2% | 6.5% | 5.8% | -3.0% | 0.13× | 0.95× | 28.4× | 3.12× | 0.8% | 4 | 7.46 | 4 | — |

