| 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) | |||
| $65.07 | 22.6× | -9.18× | 0.96× | 13.22× | -151.3% | 30.6% | 10.5% | 4.3% | -40.6% | 11.0% | 8.3% | -6.66× | 5.51× | 2.78× | 1.27× | 4.7% | 5 | 2.35 | 2 | C+ | |
| $46.52 | 34.71× | 1.2× | 0.88× | 7.78× | 95.8% | 32.5% | 6.2% | 2.5% | 3.4% | 2.9% | 6.8% | 0.81× | 2.57× | 2.06× | 1.66× | 3.5% | 6 | 1.99 | 3 | B+ | |
| $35.90 | 93.29× | 4.47× | 1.46× | 28.86× | -104.1% | 10.1% | 6.3% | 1.7% | 5.1% | 8.7% | 2.3% | 0.66× | 2.9× | 3.31× | 1.97× | 0.0% | 5 | 3 | 3 | B+ | |
| $51.07 | 20.96× | 1.59× | 0.92× | 9.66× | 40.5% | 31.7% | 11.5% | 4.4% | 7.6% | 6.2% | 3.8% | 1.01× | 3.62× | 2.99× | 1.7× | 1.6% | 7 | 2.1 | 3 | B+ | |
| $31.36 | -20.09× | 3.61× | 6.27× | -36.38× | -113.0% | 57.5% | -30.8% | -31.6% | -18.2% | -7.1% | 5.1% | 0.62× | -3.1× | -5.13× | 3.22× | 0.0% | 3 | 0.77 | 1 | C- | |
| $45.69 | 14.71× | 3.29× | 2.39× | 8.89× | -34.8% | 42.8% | 23.5% | 16.2% | 22.4% | 17.2% | 1.5% | 0.24× | 0.26× | 66.98× | 1.86× | 1.2% | 4 | 3.85 | 4 | A- | |
| Peer median | — | 20.96× | 3.29× | 1.46× | 8.89× | -34.8% | 32.5% | 6.3% | 2.5% | 5.1% | 6.2% | 3.8% | 0.66× | 2.57× | 2.99× | 1.86× | 1.2% | 5 | 2.1 | 3 | — |





