| 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) | |||
| $44.62 | 10.67× | 1.28× | 0.38× | 6.42× | -24.7% | 18.7% | 5.3% | 3.5% | 12.0% | 7.7% | 20.3% | 0.7× | 2.07× | 8.17× | 1.4× | 2.1% | 6 | 3.88 | 4 | A- | |
| $183.32 | 12.12× | 3.36× | 0.28× | 11.38× | 114.4% | 17.9% | 4.7% | 2.3% | 27.7% | 7.4% | -2.5% | 4.35× | 6.4× | 2.94× | 0.84× | 0.0% | 4 | 2.77 | 3 | B+ | |
| $262.46 | 15.63× | 1.79× | 0.22× | 12.29× | -74.8% | 15.5% | 4.2% | 1.4% | 11.6% | 7.5% | 7.5% | 2.1× | 6.62× | 3.05× | 1.08× | 0.5% | 6 | 3.24 | 4 | A- | |
| $34.83 | -31.02× | 2.07× | 1.64× | 10.83× | -68.9% | 41.4% | 16.7% | 9.2% | 11.6% | 10.1% | 10.6% | 0.93× | 3.11× | 2.52× | 1.16× | 1.2% | 6 | 1.76 | 3 | B- | |
| $212.80 | 11.2× | 1.88× | 0.33× | 11.33× | -31.1% | 16.4% | 4.0% | 2.9% | 16.8% | 5.7% | 6.2% | 1.59× | 5.16× | 4.88× | 0.99× | 3.3% | 5 | 3.23 | 3 | B+ | |
| $62.27 | 17.72× | 1.97× | 0.14× | 12.57× | -188.3% | 15.7% | 3.6% | 0.8% | 11.1% | 6.9% | 19.9% | 3.96× | 8.39× | 2.78× | 1.09× | 2.3% | 4 | 3.16 | 3 | B+ | |
| Peer median | — | 12.12× | 1.97× | 0.28× | 11.38× | -68.9% | 16.4% | 4.2% | 2.3% | 11.6% | 7.4% | 7.5% | 2.1× | 6.4× | 2.94× | 1.08× | 1.2% | 5 | 3.16 | 3 | — |





