| 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) | |||
| $42.94 | 15.3× | 3.06× | 9.88× | 57.9× | -79.2% | 43.9% | 12.1% | 64.7% | 20.0% | 2.3% | 5.6% | 0.02× | -4.11× | 0× | 3.92× | 3.7% | 5 | 7.89 | 4 | A- | |
| $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+ | |
| $70.35 | 10.2× | 1.18× | 1.71× | 5.89× | 432.8% | 51.6% | 23.3% | 16.9% | 11.7% | 1.9% | 7.6% | 0.6× | -0.86× | 0.49× | 1.89× | 1.8% | 7 | 1.5 | 4 | A- | |
| $18.95 | 16.24× | 1.02× | 2.6× | 7.01× | 155.5% | 73.1% | 20.9% | 16.0% | 6.3% | 5.0% | 2.7% | 0× | -4.61× | 0.87× | 0.11× | 0.0% | 4 | -0.53 | 1 | C- | |
| $22.05 | 13.51× | 0.69× | 1.92× | 19.68× | -127.6% | 54.5% | 20.3% | 14.8% | 5.3% | 2.5% | 14.6% | 1.15× | 11.26× | 0.46× | 0.12× | 0.3% | 7 | -0.32 | 3 | B | |
| $6.70 | 9.6× | 0.68× | 2.34× | 9.9× | 1409.4% | 78.5% | 54.7% | 24.3% | 7.0% | 8.2% | 56.9% | 0.93× | 5.63× | 1.8× | 1.22× | 15.7% | 3 | 0.27 | 2 | C+ | |
| Peer median | — | 10.2× | 1.02× | 1.92× | 9.9× | 155.5% | 56.3% | 22.7% | 16.9% | 7.0% | 2.5% | 14.6% | 0.93× | 5.63× | 0.53× | 1.22× | 1.2% | 7 | 0.27 | 3 | — |





