| 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) | |||
| $17.92 | 3.28× | 0.35× | 0.33× | 1.93× | 227.3% | 84.3% | 16.8% | 10.8% | 11.4% | 2.0% | 56.7% | 0.36× | -0.1× | 1.31× | 5.24× | 11.5% | 4 | — | 4 | A- | |
| $295.72 | 22.25× | 7.43× | 3.89× | 18.39× | -44.1% | 99.4% | 20.5% | 15.3% | 29.1% | 12.5% | 7.8% | 0.57× | -0.39× | 32.72× | 5.8× | 1.0% | 7 | — | 1 | C- | |
| $902.10 | 16.92× | 2.2× | 2.2× | 29.96× | -9.1% | 47.5% | 17.5% | 13.7% | 13.7% | 1.9% | -17.2% | 4.88× | 18.53× | 0.33× | 0.83× | 1.9% | 5 | 0.13 | 2 | B- | |
| $148.71 | 22.44× | 4.08× | 3.65× | 14.65× | -22.1% | 98.4% | 23.6% | 16.3% | 18.2% | 15.1% | 7.1% | 0.21× | -1.15× | 0× | 1.53× | 1.8% | 7 | 5.58 | 3 | B+ | |
| $49.27 | 19.43× | 1.16× | 1.13× | 20.48× | 143.0% | 59.7% | 6.3% | 6.6% | 6.7% | 0.9% | -13.9% | 2.25× | 9.05× | 0.2× | 2.43× | 3.1% | 8 | 0.56 | 2 | C+ | |
| $39.62 | 19.98× | 5.42× | 1.49× | 12.92× | -3.7% | 31.8% | 13.0% | 7.4% | 27.1% | 8.8% | 10.7% | 2.95× | 2.39× | 4.74× | 29.35× | 3.9% | 7 | 2.46 | 3 | B+ | |
| Peer median | — | 19.98× | 4.08× | 2.2× | 18.39× | -9.1% | 59.7% | 17.5% | 13.7% | 18.2% | 8.8% | 7.1% | 2.25× | 2.39× | 0.33× | 2.43× | 1.9% | 7 | 1.51 | 2 | — |





