| 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) | |||
| $57.82 | 15.89× | 1.68× | 0.65× | 8.85× | 38.6% | 19.4% | 8.8% | 4.1% | 10.5% | 7.2% | 9.2% | 1.34× | 3.25× | 2.68× | 2.3× | 1.3% | 5 | 2 | 3 | B | |
| $139.00 | 19.43× | 1.76× | 1.26× | 9.74× | 23.1% | 24.8% | 9.5% | 6.5% | 9.0% | 8.0% | 7.3% | 0.19× | -0.45× | 10.19× | 4.57× | 0.7% | 4 | 4.79 | 4 | A | |
| $28.06 | -8.76× | 1.12× | 0.14× | 22.45× | 216.8% | 16.8% | 0.5% | -1.6% | -12.7% | 1.5% | 4.5% | 0.82× | 7.45× | 0.54× | 1.34× | 4.8% | 2 | 2.23 | 1 | C- | |
| $24.64 | 59.95× | 0.61× | 0.19× | 8.23× | -29.0% | 18.1% | 2.6% | 0.3% | 1.0% | 2.5% | -3.6% | 0.84× | 4.47× | 1.56× | 2.23× | 0.0% | 7 | 2.29 | 2 | B- | |
| $140.80 | 12.46× | 1.78× | 0.77× | 7.71× | 18.2% | 17.5% | 9.1% | 6.2% | 14.3% | 9.8% | 7.7% | 0.34× | 0.9× | 8.04× | 1.94× | 1.6% | 7 | 3.19 | 4 | A- | |
| Peer median | — | 15.95× | 1.44× | 0.48× | 8.98× | 20.6% | 17.8% | 5.8% | 3.3% | 5.0% | 5.3% | 5.9% | 0.58× | 2.69× | 4.8× | 2.09× | 1.2% | 6 | 2.74 | 3 | — |




