| 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) | |||
| $43.04 | 10.78× | 1.28× | 2.12× | 1.73× | 53.1% | 69.6% | 24.9% | 19.7% | 11.8% | 9.6% | 11.4% | 0.12× | -6.16× | 0.87× | 0.29× | 1.6% | 6 | -0.39 | 4 | A- | |
| $66.05 | 13.39× | 1.18× | 2.91× | 15.12× | 26.4% | 73.7% | 27.3% | 21.7% | 8.8% | 1.1% | 10.6% | 0.78× | 5.8× | 1.16× | 0.32× | 2.9% | 7 | 0.36 | 4 | A- | |
| $40.22 | 8.54× | 1× | 1.66× | 8.59× | -32.4% | 61.7% | 24.2% | 19.8% | 11.9% | 7.2% | 2.1% | 0.53× | 2.27× | 0.69× | 0.03× | 4.2% | 8 | 0.4 | 2 | C+ | |
| $81.61 | 9.88× | 1.1× | 2.04× | 9.57× | -44.2% | 66.9% | 25.4% | 20.7% | 11.2% | 6.4% | 9.4% | 0.64× | 2.25× | 0.77× | 0.14× | 2.7% | 6 | -0.46 | 2 | B- | |
| $32.30 | -3.45× | 0.82× | 0.99× | -7.84× | -118.8% | 57.4% | -22.1% | -26.6% | -22.0% | -9.5% | 26.0% | 0.67× | -2.77× | -0.68× | 0.26× | 7.9% | 7 | 0.18 | 3 | B | |
| $104.31 | 11.16× | 1.31× | 2.81× | 4.68× | 5.9% | 72.5% | 31.3% | 25.2% | 11.7% | 11.2% | 8.9% | 0× | -3.74× | 1.2× | 0.08× | 0.8% | 8 | 0.65 | 4 | A- | |
| Peer median | — | 9.88× | 1.1× | 2.04× | 8.59× | -32.4% | 66.9% | 25.4% | 20.7% | 11.2% | 6.4% | 9.4% | 0.64× | 2.25× | 0.77× | 0.14× | 2.9% | 7 | 0.36 | 3 | — |





