| 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) | |||
| $40.99 | 10.36× | 1× | 1.81× | 6.19× | -36.5% | 61.0% | 21.9% | 17.5% | 9.6% | 6.9% | 10.3% | 0.37× | -1.69× | 0.6× | 0.08× | 2.7% | 6 | 0.31 | 3 | B+ | |
| $85.85 | 7.48× | 0.81× | 1.58× | 11.55× | 61.4% | 63.3% | 26.0% | 21.1% | 10.8% | 5.3% | 12.9% | 0.92× | 5.75× | 0.74× | 0.04× | 3.5% | 4 | 0.47 | 3 | B+ | |
| $69.44 | 8.92× | 1.05× | 1.79× | 3.12× | -10.4% | 65.5% | 23.6% | 20.1% | 11.8% | 10.0% | 9.9% | 0.07× | -3.4× | 0.7× | 0.14× | 3.7% | 8 | -0.63 | 3 | B+ | |
| $69.50 | 10.59× | 1.29× | 1.69× | 10.97× | 13.8% | 64.3% | 19.7% | 15.9% | 12.1% | 5.3% | 10.9% | 1.23× | 3.03× | 0.59× | 0.13× | 2.6% | 6 | 0.31 | 3 | B+ | |
| $19.92 | 9.41× | 0.93× | 1.66× | 6.17× | 133.2% | 55.2% | 23.2% | 17.7% | 9.8% | 5.8% | 15.3% | 0.61× | -0.51× | 0.58× | 0.13× | 1.5% | 6 | 0.29 | 4 | A- | |
| $23.29 | 13.33× | 1.07× | 2.46× | 8.28× | 3.8% | 52.8% | 23.7% | 18.4% | 8.0% | 5.9% | 7.8% | 0.32× | -1.53× | 0.52× | 0.08× | 1.5% | 6 | 0.3 | 3 | B+ | |
| Peer median | — | 9.41× | 1.05× | 1.69× | 8.28× | 13.8% | 63.3% | 23.6% | 18.4% | 10.8% | 5.8% | 10.9% | 0.61× | -0.51× | 0.59× | 0.13× | 2.6% | 6 | 0.3 | 3 | — |





