| 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) | |||
| $120.95 | 29.54× | 3.32× | 2.46× | 17.56× | -69.4% | 33.5% | 12.8% | 8.3% | 11.3% | 7.9% | 1.0% | 0.65× | 2.77× | 7× | 4.1× | 1.8% | 4 | 5.13 | 3 | B | |
| $46.63 | 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+ | |
| $174.45 | 31.95× | 3.98× | 4.82× | 20.07× | -15.2% | 35.7% | 21.1% | 14.9% | 12.3% | 11.1% | 3.5% | 0.15× | 0.46× | 21.37× | 2.07× | 0.6% | 8 | 11.15 | 4 | A- | |
| $71.91 | 12.53× | 2.63× | 1.1× | 6.35× | 69.0% | 25.3% | 16.7% | 8.9% | 21.4% | 13.0% | 9.6% | 0.78× | 1.21× | 8.17× | 1.61× | 2.4% | 6 | 3.17 | 3 | B+ | |
| $49.33 | -3.97× | 1.14× | 0.49× | 48.66× | 290.9% | 18.8% | 8.0% | -12.2% | -28.8% | 3.7% | 17.3% | 3.19× | 34.84× | 1× | 1.55× | 0.3% | 5 | 1.29 | 2 | C+ | |
| $50.67 | 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+ | |
| Peer median | — | 20.96× | 1.59× | 0.92× | 9.66× | 69.0% | 31.7% | 11.5% | 4.4% | 7.6% | 6.2% | 6.8% | 0.81× | 2.57× | 2.99× | 1.66× | 1.6% | 6 | 2.1 | 3 | — |





