| 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) | |||
| $26.05 | 4.1× | 2.17× | 2.09× | 2.07× | 681.3% | 79.6% | 51.0% | 38.4% | 39.9% | 38.3% | 33.0% | 0.04× | -1.91× | 218.48× | 1.27× | 0.0% | 9 | 3.6 | 4 | A+ | |
| $9.96 | 5.74× | 1.93× | 1.83× | 3.53× | 572.0% | 86.3% | 42.6% | 31.8% | 33.6% | 22.4% | 11.6% | 0.48× | -0.29× | 13.2× | 1.22× | 4.0% | 5 | 1.37 | 4 | A- | |
| $185.63 | 6.82× | 2.1× | 2.43× | 2.32× | 9.5% | 73.2% | 47.7% | 33.2% | 28.7% | 25.8% | 20.3% | 0.07× | -2.54× | 46.89× | 1.24× | 0.9% | 6 | 2.33 | 5 | A+ | |
| $35.56 | 13.19× | 1.74× | 1.62× | 7.09× | -1934.1% | 50.9% | 13.5% | 12.3% | 13.2% | 11.3% | 1.2% | 0.12× | -1.98× | 0× | 1.15× | 0.0% | 6 | 0.09 | 2 | C+ | |
| $33.12 | 4.62× | 1.79× | 1.07× | 1.59× | 528.4% | 63.0% | 30.6% | 23.1% | 38.7% | 32.3% | 19.3% | 0.2× | -1.64× | 32.87× | 0.86× | 0.0% | 8 | 1.76 | 4 | A | |
| $20.63 | 5.74× | 1.91× | 1.18× | 4.19× | -108.9% | 57.7% | 25.6% | 20.5% | 33.2% | 29.5% | 31.2% | 0.04× | -0.14× | 114.65× | 1.22× | 0.6% | 7 | 1.56 | 4 | A- | |
| Peer median | — | 5.74× | 1.91× | 1.62× | 3.53× | 9.5% | 63.0% | 30.6% | 23.1% | 33.2% | 25.8% | 19.3% | 0.12× | -1.64× | 32.87× | 1.22× | 0.6% | 6 | 1.56 | 4 | — |





