| 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) | |||
| $50.11 | 10.96× | 1.2× | 0.58× | 5.6× | 129.2% | 20.9% | 9.5% | 5.3% | 11.0% | 5.9% | 8.0% | 1.27× | 2.76× | 3.05× | 1.05× | 4.8% | 6 | 1.61 | 2 | C+ | |
| $137.26 | 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- | |
| $72.83 | 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 | |
| $11.12 | 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- | |
| $80.81 | 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+ | |
| $23.93 | 16.03× | 2.14× | 1.3× | 10.49× | 63.4% | 24.6% | 13.2% | 8.1% | 13.4% | 8.6% | 6.6% | 0.78× | 2.64× | 5.72× | 1.93× | 4.0% | 7 | 2.54 | 4 | A- | |
| Peer median | — | 15× | 2.14× | 1.08× | 10.49× | 47.5% | 24.6% | 13.2% | 8.1% | 13.8% | 8.6% | 2.0% | 0.78× | 2.88× | 5.72× | 1.82× | 3.4% | 7 | 2.56 | 4 | — |





