| 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) | |||
| $41.73 | 14.9× | 1.89× | 0.66× | 8.55× | 196.4% | 17.7% | 10.2% | 4.4% | 12.7% | 6.0% | 9.8% | 2.03× | 3.86× | 3.48× | 1.22× | 2.0% | 7 | 1.51 | 3 | B+ | |
| $120.09 | 11.95× | 24.27× | 2.75× | 11.48× | 19.0% | 40.9% | 28.4% | 23.2% | 204.1% | 14.9% | 2.8% | 11.76× | 3.69× | 4.97× | 0.87× | 1.2% | 6 | 3.09 | 3 | B | |
| $137.48 | 18.55× | 2.57× | 1.78× | 12.15× | -15.8% | 41.1% | 16.8% | 9.6% | 13.8% | 13.0% | 2.0% | 0.43× | 1.62× | 12.52× | 3.09× | 0.0% | 7 | 5.08 | 4 | A- | |
| $73.44 | 3.97× | 0.97× | 0.66× | 9.41× | -9.6% | 22.2% | 6.9% | 19.6% | 28.8% | 2.2% | -3.0% | 0.54× | 2.98× | 5.24× | 1.47× | 3.6% | 5 | 2.56 | 4 | A | |
| $11.11 | 10.11× | 1.34× | 0.52× | 7.51× | 90.8% | 18.7% | 10.1% | 5.2% | 13.3% | 6.5% | -1.8% | 1.76× | 4.18× | 3.91× | 1.3× | 2.9% | 6 | 1.34 | 2 | B- | |
| $81.63 | 15× | 6.04× | 1.08× | 11.15× | 47.5% | 46.7% | 14.1% | 7.2% | 40.3% | 16.7% | 16.6% | 2.29× | 2.88× | 6.77× | 1.82× | 3.4% | 7 | 3.25 | 3 | B+ | |
| Peer median | — | 11.95× | 2.57× | 1.08× | 11.15× | 19.0% | 40.9% | 14.1% | 9.6% | 28.8% | 13.0% | 2.0% | 1.76× | 2.98× | 5.24× | 1.47× | 2.9% | 6 | 3.09 | 3 | — |





