| 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) | |||
| $2.66 | -1.02× | -0.19× | 0.09× | 11.83× | -893.7% | 13.4% | -2.5% | -8.4% | 18.5% | -3.1% | 39.1% | -2.69× | 11.02× | -0.54× | 0.68× | 0.0% | 5 | -1.05 | 1 | C- | |
| $77.93 | 17× | -153.44× | 4.88× | 13.47× | -62.4% | 59.9% | 17.4% | 28.8% | -903.7% | 9.3% | 0.9% | -25.46× | 1.31× | 8.75× | 0.69× | 0.0% | 5 | 3.52 | 2 | B- | |
| $176.62 | 16.91× | 15.85× | 3.09× | 11.45× | -60.8% | 70.7% | 24.5% | 18.4% | 94.4% | 19.4% | 8.7% | 2.02× | 0.34× | 20.93× | 1.44× | 1.9% | 7 | 3.74 | 3 | B+ | |
| $60.22 | 10.59× | 22.73× | 5.6× | 41.71× | 71.3% | 86.8% | 9.8% | 52.8% | 214.5% | 8.1% | 5.3% | 2.16× | 1.85× | 31.04× | 1.71× | 0.0% | 3 | 2.57 | 4 | A- | |
| Peer median | — | 16.91× | 15.85× | 4.88× | 13.47× | -60.8% | 70.7% | 17.4% | 28.8% | 94.4% | 9.3% | 5.3% | 2.02× | 1.31× | 20.93× | 1.44× | 0.0% | 5 | 3.52 | 3 | — |



