| 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) | |||
| $41.80 | 14.19× | 2.12× | 3.86× | 15.38× | -65.3% | 51.8% | 33.6% | 27.2% | 15.0% | -19.1% | 8.9% | 0.81× | 4.07× | 0.75× | 0.28× | 1.9% | 7 | -0.44 | 3 | B | |
| $31.07 | 9.17× | 0.85× | 1.73× | 11.54× | -66.7% | 58.3% | 23.5% | 19.3% | 9.5% | -3.8% | 13.6% | 0.84× | 5.29× | 0.59× | 0.3× | 3.9% | 7 | -0.41 | 3 | B | |
| $94.54 | 11.25× | 1.74× | 2.52× | 7.54× | -26.0% | 63.0% | 29.5% | 22.4% | 15.5% | 9.7% | 5.3% | 0.34× | -0.05× | 0.91× | 0.07× | 0.0% | 8 | -0.46 | 3 | B+ | |
| $117.18 | 14.68× | 1.91× | 4.3× | 10.59× | -58.3% | 82.9% | 36.8% | 29.2% | 13.0% | 1.6% | 6.7% | 0.07× | -0.29× | 0.98× | 20.32× | 1.8% | 5 | -0.29 | 3 | B+ | |
| $30.74 | 16.78× | 2.23× | 5.18× | 9.96× | -81.0% | 71.8% | 37.5% | 30.7% | 13.2% | 13.1% | 7.2% | 0.01× | -3.27× | 1.54× | 0.68× | 2.5% | 7 | -0.24 | 4 | A- | |
| $37.71 | 11.87× | 1.04× | 2.47× | 8.12× | -43.4% | 66.0% | 27.5% | 21.4% | 9.0% | 1.2% | 10.7% | 0.06× | 0.01× | 0.89× | 47.49× | 3.2% | 7 | -0.51 | 3 | B | |
| Peer median | — | 11.87× | 1.74× | 2.52× | 9.96× | -58.3% | 66.0% | 29.5% | 22.4% | 13.0% | 1.6% | 7.2% | 0.07× | -0.05× | 0.91× | 0.68× | 2.5% | 7 | -0.41 | 3 | — |





