| 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) | |||
| $17.70 | 7.39× | 1.14× | 1.07× | 14.1× | 2634.7% | 95.3% | 71.6% | 14.7% | 15.6% | 5.1% | 2.3% | 9.72× | 12.61× | 1.4× | 0.63× | 0.0% | 6 | 0.39 | 3 | B+ | |
| $30.00 | 15.48× | 0.85× | 1.22× | 19.34× | -85.4% | 57.4% | 10.1% | 8.0% | 5.6% | 1.3% | 12.3% | 1.11× | 8.06× | 0.28× | 0.43× | 1.4% | 8 | -0.39 | 2 | C | |
| $32.54 | 9.37× | 0.86× | 1.51× | 7.66× | -29.7% | 60.9% | 22.2% | 17.2% | 9.8% | 6.0% | 11.9% | 0.61× | 1.18× | 0.59× | 0.15× | 2.9% | 6 | -0.58 | 3 | B+ | |
| $36.12 | 10.43× | 0.74× | 1.59× | 4.62× | 5.5% | 60.7% | 20.4% | 16.3% | 7.6% | 4.8% | 9.1% | 0.36× | -2.3× | 0.55× | 0.13× | 3.5% | 6 | -0.59 | 4 | A | |
| $19.68 | 8.32× | 0.92× | 4.3× | 10.22× | 536.0% | 72.6% | 76.1% | 51.7% | 11.1% | 8.1% | -21.5% | 0.87× | 4.66× | 4.2× | 1.81× | 11.0% | 5 | 1.16 | 3 | B+ | |
| $33.74 | 4.62× | 1.79× | 1.07× | 1.59× | 528.4% | 63.0% | 30.6% | 23.1% | 38.7% | 32.3% | 19.3% | 0.2× | -1.64× | 32.87× | 0.86× | 0.0% | 8 | 1.76 | 4 | A | |
| Peer median | — | 9.37× | 0.86× | 1.51× | 7.66× | 5.5% | 60.9% | 22.2% | 17.2% | 9.8% | 6.0% | 11.9% | 0.61× | 1.18× | 0.59× | 0.43× | 2.9% | 6 | -0.39 | 3 | — |





