| 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) | |||
| $22.39 | 28.06× | 5.39× | 2.12× | 13.08× | 47.0% | 49.7% | 10.0% | 7.5% | 19.2% | 10.1% | 3.1% | 0.85× | 1.03× | 14.82× | 1.07× | 0.0% | 6 | 2.78 | 2 | C | |
| $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+ | |
| $3.83 | -23.74× | 1.9× | 1.59× | -24.44× | 333.3% | 54.6% | -10.3% | -6.7% | -8.0% | -12.2% | 8.9% | 0.01× | 46.06× | 0× | 2.51× | 0.0% | 3 | 0.42 | 2 | C+ | |
| $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+ | |
| $27.12 | 11.87× | 1.95× | 2.25× | 7.07× | 45.3% | 71.7% | 23.2% | 18.9% | 16.4% | 12.6% | 11.4% | 0.11× | -0.1× | 30.32× | 5.06× | 1.9% | 8 | 6.34 | 4 | A+ | |
| $19.85 | 10.15× | 5.51× | 1.35× | 6.34× | 698.6% | 56.7% | 21.7% | 13.3% | 54.3% | 47.7% | 4.8% | 0.3× | -0.31× | 455.35× | 1.64× | 15.8% | 6 | 4.68 | 4 | A | |
| Peer median | — | 11.87× | 1.93× | 1.35× | 7.07× | 45.3% | 54.6% | 5.3% | 4.1% | 7.7% | 5.2% | 4.8% | 0.17× | 0.36× | 30.32× | 2.51× | 1.9% | 6 | 4.65 | 3 | — |





