| 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) | |||
| $17.72 | 12× | 1.28× | 5.71× | 16.46× | 301.2% | 72.8% | 53.5% | 47.3% | 10.6% | 5.5% | 8.8% | 1.08× | 7.54× | 1.83× | 0.11× | 8.3% | 7 | 0.73 | 3 | B+ | |
| $70.60 | 11.05× | 1.1× | 2.62× | 9× | -35.4% | 79.0% | 29.5% | 23.8% | 10.0% | 8.5% | 11.6% | 0.19× | 0.73× | 1.11× | 0.02× | 3.1% | 4 | -0.54 | 3 | B+ | |
| $30.84 | 25.6× | 0.92× | 3.03× | 7.78× | 12.9% | 51.1% | 16.0% | 11.9% | 3.6% | 2.4% | 0.0% | 0.35× | -7.93× | 0.37× | 0.19× | 3.3% | 6 | 0.28 | 3 | B+ | |
| $13.25 | 13.01× | 21.81× | 1.07× | 4.73× | -95.0% | 99.2% | 26.9% | 8.2% | 168.1% | 20.4% | 29.7% | 17.79× | 1.36× | 9.65× | 2.34× | 4.3% | 7 | 2.7 | 3 | B | |
| $19.74 | 10.98× | 1.08× | 3.59× | 5.56× | 69.3% | 99.8% | 99.4% | 36.7% | 11.1% | 9.9% | 18.6% | 0.59× | 1.95× | 7.62× | 0.03× | 0.2% | 3 | 1.12 | 4 | A+ | |
| $0.88 | -7.04× | 0.93× | -26.88× | -12.82× | -255.6% | 284.7% | 374.3% | 374.3% | -12.9% | -6.1% | 13.6% | 1.08× | -5.64× | -2.03× | 9.07× | 23.3% | 1 | -1.81 | 1 | C- | |
| Peer median | — | 11.05× | 1.08× | 2.62× | 5.56× | -35.4% | 99.2% | 29.5% | 23.8% | 10.0% | 8.5% | 13.6% | 0.59× | 0.73× | 1.11× | 0.19× | 3.3% | 4 | 0.28 | 3 | — |





