| 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) | |||
| $167.29 | 9.02× | 1.37× | 0.62× | 5.99× | 322.5% | 13.9% | 8.9% | 6.9% | 15.2% | 10.2% | 17.4% | 0.37× | 1.1× | 8.18× | 5.06× | 0.0% | 8 | 4.18 | 4 | A- | |
| $2.63 | -7.78× | 0.74× | 0.18× | 12.11× | 347.2% | 21.8% | 5.3% | -2.4% | -9.5% | 3.3% | 21.1% | 4.42× | 10.33× | 0.65× | 3.53× | 18.1% | 3 | 0.96 | 2 | C | |
| $15.27 | -3.28× | 0.99× | 0.56× | -12.75× | 13.1% | 23.9% | -14.4% | -17.0% | -30.1% | -10.9% | 15.6% | 1.14× | -6.74× | -4.26× | 0.9× | 10.7% | 5 | 1.1 | 2 | C+ | |
| $22.90 | 16.69× | 1.73× | 0.68× | 10.53× | 104.5% | 28.1% | 8.7% | 4.1% | 10.5% | 4.9% | 10.2% | 1.85× | 5.3× | 2.57× | 0.82× | 7.1% | 5 | 1.53 | 3 | B | |
| $6.42 | 26.97× | 1.76× | 0.44× | 12.14× | 315.8% | 48.9% | 3.3% | 1.6% | 6.4% | 3.4% | 13.9% | 1.6× | 5.77× | 2.27× | 0.75× | 9.1% | 5 | 1.88 | 3 | B | |
| $22.25 | 27.29× | 1.65× | 1.08× | 15.17× | 29.4% | 15.6% | 5.9% | 4.0% | 6.1% | 4.3% | 4.1% | 0.36× | 2.18× | 9.21× | 2.47× | 4.8% | 6 | 3.35 | 2 | B- | |
| Peer median | — | 16.69× | 1.65× | 0.56× | 12.11× | 104.5% | 23.9% | 5.3% | 1.6% | 6.1% | 3.4% | 13.9% | 1.6× | 5.3× | 2.27× | 0.9× | 9.1% | 5 | 1.53 | 2 | — |





