| 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) | |||
| $51.42 | 11.28× | 1.03× | 2.66× | 9.5× | 7.6% | 69.4% | 29.5% | 23.6% | 9.2% | 8.3% | 8.5% | 0.21× | 0.84× | 1.01× | 6.98× | 3.5% | 7 | -0.6 | 4 | A- | |
| $38.61 | 10.05× | 1.03× | 2.08× | 9.66× | -78.5% | 66.1% | 29.1% | 20.7% | 10.3% | -4.6% | 10.4% | 0.45× | 2.69× | 0.98× | 0.31× | 1.4% | 7 | -0.4 | 4 | A- | |
| $44.18 | 18.62× | 0.86× | 1.49× | 15.16× | 569.3% | 65.6% | 8.0% | 8.0% | 4.6% | 0.9% | 6.0% | 0.48× | 4.65× | 0.23× | 1.77× | 1.0% | 7 | -0.59 | 2 | C+ | |
| $50.47 | 12.8× | 1.24× | 2.96× | 9.78× | 65.4% | 70.2% | 28.7% | 23.1% | 9.7% | 8.1% | 10.7% | 0.16× | 0.7× | 1.11× | 0.18× | 3.0% | 5 | 0.42 | 4 | A- | |
| $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- | |
| $13.40 | 23.83× | 0.62× | 1.46× | 8.26× | -15.7% | 48.6% | 8.3% | 6.0% | 2.6% | -37.9% | 10.7% | 0.17× | -1.09× | 0.17× | 0.72× | 5.0% | 8 | 0.24 | 3 | B+ | |
| Peer median | — | 12.8× | 1.03× | 2.04× | 9.66× | -15.7% | 66.1% | 25.4% | 20.7% | 9.7% | 0.9% | 10.4% | 0.45× | 2.25× | 0.77× | 0.31× | 2.7% | 7 | -0.4 | 3 | — |





