| 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) | |||
| $41.19 | 35.78× | 5× | 1.64× | 20.4× | -18.5% | 17.7% | 11.1% | 4.6% | 13.9% | 13.4% | 4.9% | 0.55× | 1.72× | 14.91× | 1.18× | 0.7% | 8 | 4.76 | 4 | A- | |
| $70.15 | 30.77× | 6.93× | 1.07× | 14.93× | 48.6% | 7.5% | 6.4% | 3.5% | 22.5% | 12.3% | 4.0% | 1.35× | 1.39× | 5.57× | 1.14× | 0.8% | 5 | 1.88 | 3 | B | |
| $220.32 | 37.64× | 5.69× | 1.91× | 18.28× | 35.0% | 20.6% | 12.5% | 5.1% | 15.1% | 10.6% | 3.8% | 1.61× | 3.24× | 10.44× | 2.74× | 0.0% | 4 | 3.01 | 3 | B+ | |
| $50.58 | -127.84× | 2× | 0.42× | -22.18× | -82.4% | -0.8% | -2.3% | -0.3% | -1.6% | 1.8% | -6.7% | 0.33× | 4.35× | -8.64× | 1.91× | 0.0% | 6 | 4.34 | 1 | C- | |
| $5.30 | -1,771× | 18.44× | 0.7× | 14.24× | 1921.7% | 17.5% | 4.2% | -0.0% | -0.9% | 4.6% | -5.6% | 18.06× | 7.03× | 1.14× | 2.57× | 28.1% | 4 | 1.75 | 2 | C+ | |
| $38.87 | 12.62× | 3.48× | 0.67× | 8.34× | 585.1% | 14.8% | 7.3% | 5.3% | 27.6% | 8.5% | 9.2% | 2.08× | 2.79× | 3.59× | 1.22× | 1.6% | 6 | 2.39 | 4 | A | |
| Peer median | — | 12.62× | 5.69× | 0.7× | 14.24× | 48.6% | 14.8% | 6.4% | 3.5% | 15.1% | 8.5% | 3.8% | 1.61× | 3.24× | 3.59× | 1.91× | 0.8% | 5 | 2.39 | 3 | — |





