| 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) | |||
| $22.14 | 78.09× | 5.26× | 3.9× | 68.12× | -247.4% | 95.2% | 5.1% | 5.0% | 6.7% | 2.0% | -4.0% | 2.32× | 15.07× | 1.05× | 2.99× | 0.0% | 6 | 1.03 | 2 | C | |
| $69.25 | 14.16× | 4.98× | 6.92× | 27.78× | -222.9% | 69.1% | 22.1% | 48.9% | 35.2% | 15.6% | 3.6% | 1.79× | 5.91× | 1.92× | 12.73× | 0.0% | 5 | 1.84 | 3 | B | |
| $84.60 | 9.06× | 1.66× | 1.44× | 40.88× | 102.5% | 56.3% | 22.7% | 17.3% | 20.1% | 1.7% | 62.5% | 10.75× | 34.91× | 0.53× | 1.76× | 1.2% | 7 | 0.68 | 3 | B+ | |
| $200.38 | 60.14× | 1.15× | 1.89× | 16.52× | 177.3% | 47.3% | 3.3% | 3.5% | 2.2% | 1.1% | 19.9% | 0.45× | -0.85× | 0.14× | 0.15× | 1.3% | 9 | -0.12 | 4 | A- | |
| $170.99 | 12.82× | 2.91× | 1.23× | 15.82× | 5.7% | 50.1% | 23.5% | 9.8% | 23.1% | 247.3% | 45.5% | 3.41× | 8.48× | 4.36× | 0.23× | 0.0% | 6 | 1.68 | 3 | B | |
| $55.68 | 10.25× | 2.36× | 1.29× | 23.14× | 140.5% | 47.6% | 16.0% | 12.5% | 23.0% | 2.9% | 39.0% | 6.67× | 16.91× | 0.79× | 0× | 6.2% | 7 | 0.88 | 4 | A- | |
| Peer median | — | 12.82× | 2.36× | 1.44× | 23.14× | 102.5% | 50.1% | 22.1% | 12.5% | 23.0% | 2.9% | 39.0% | 3.41× | 8.48× | 0.79× | 0.23× | 1.2% | 7 | 0.88 | 3 | — |





