| 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) | |||
| $77.98 | 22.57× | 14.88× | 0.47× | 12.82× | 16.2% | 18.5% | 3.7% | 2.1% | 65.9% | 12.4% | 4.9% | 5.61× | 3.2× | 4.32× | 1.28× | 2.6% | 6 | 5.08 | 3 | B | |
| $11.90 | 21.74× | 1.4× | 0.59× | 9.02× | -205.2% | 11.6% | 4.7% | 2.7% | 6.4% | 4.9% | 4.5% | 0.34× | 1.29× | 6.94× | 1.95× | 0.0% | 4 | 2.05 | 2 | C+ | |
| $106.08 | 33.97× | 4.07× | 0.59× | 15.75× | -65.3% | 24.2% | 3.7% | 1.7% | 12.0% | 6.7% | 3.6% | 1.95× | 4.73× | 3.68× | 2.05× | 0.0% | 8 | 4.9 | 2 | C+ | |
| $62.30 | 82.43× | 0.41× | 0.02× | 19.3× | 1939.9% | 6.7% | 0.4% | 0.0% | 0.5% | 1.6% | 20.7% | 1.54× | 15.2× | 1.2× | 2.14× | 1.4% | 6 | 9.7 | 3 | B | |
| $110.77 | 48.02× | 3.51× | 0.25× | 14.54× | 125.9% | 11.9% | 1.3% | 0.5% | 7.3% | 4.7% | 6.0% | 1.59× | 4.49× | 2.15× | 1.51× | 0.0% | 6 | 4.75 | 2 | B- | |
| $46.85 | 36.83× | 1.9× | 0.1× | 11.61× | -120.8% | 13.5% | 0.9% | 0.3% | 5.2% | 5.0% | 10.5% | 1.87× | 5.72× | 2.44× | 1.29× | 0.0% | 8 | 5.12 | 2 | C+ | |
| Peer median | — | 36.83× | 1.9× | 0.25× | 14.54× | -65.3% | 11.9% | 1.3% | 0.5% | 6.4% | 4.9% | 6.0% | 1.59× | 4.73× | 2.44× | 1.95× | 0.0% | 6 | 4.9 | 2 | — |





