| 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) | |||
| $38.83 | 26.74× | 2.84× | 3.65× | 16.31× | -27.7% | 35.5% | 14.0% | 13.7% | 10.6% | 6.5% | 3.6% | 0.01× | -0.73× | 229.91× | 3.27× | 1.0% | 5 | 6.37 | 3 | B+ | |
| $56.01 | 18.92× | 1.45× | 0.16× | 8.55× | -28.7% | 6.5% | 1.2% | 0.9% | 7.7% | 4.6% | -3.1% | 0.84× | 2.93× | 2.72× | 1.41× | 1.5% | 7 | 4.65 | 3 | B+ | |
| $82.36 | 15.27× | 0.81× | 0.24× | 5.87× | 50.7% | 23.9% | 2.2% | 1.6% | 5.2% | 3.9% | 3.0% | 0.34× | 0.7× | 5.97× | 3.22× | 0.9% | 6 | 4.51 | 3 | B+ | |
| $88.90 | 28.37× | 1.93× | 1.18× | 11.9× | 16.0% | 29.7% | 5.3% | 4.1% | 6.8% | 5.2% | 4.4% | 0.17× | 0.36× | 56.48× | 2.72× | 3.3% | 6 | 4.53 | 3 | B+ | |
| $87.35 | 13.54× | 0.71× | 0.48× | 8.74× | -50.1% | 36.7% | 4.4% | 3.6% | 5.2% | 4.3% | 12.3% | 0.34× | 2.47× | 4.16× | 2.26× | 3.6% | 8 | 2.88 | 3 | B | |
| $64.85 | 34.09× | 5.6× | 4.29× | 17.87× | -34.1% | 57.1% | 20.6% | 12.6% | 16.4% | 11.3% | 2.2% | 0.87× | 0.74× | 3.76× | 5.56× | 0.3% | 5 | 3.9 | 2 | B- | |
| Peer median | — | 18.92× | 1.45× | 0.48× | 8.74× | -28.7% | 29.7% | 4.4% | 3.6% | 6.8% | 4.6% | 3.0% | 0.34× | 0.74× | 4.16× | 2.72× | 1.5% | 6 | 4.51 | 3 | — |





