| 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) | |||
| $103.70 | 11.66× | 1.44× | 0.95× | 30.75× | 144.6% | 51.8% | 3.5% | 8.7% | 13.2% | 0.1% | 18.0% | 0.42× | 3.36× | 2.23× | 20.38× | 3.1% | 5 | 0.09 | 3 | B | |
| $57.30 | 18.07× | 1.57× | 0.93× | 8.6× | 184.6% | 44.8% | 6.5% | 5.1% | 8.7% | 1.2% | 16.3% | 1.54× | 3.67× | 1.27× | 0.71× | 1.6% | 6 | 0.41 | 3 | B+ | |
| $36.01 | -44.37× | 1.23× | 5.63× | 47.14× | -50.9% | 80.9% | -18.7% | -12.7% | -2.8% | -0.1% | 12.4% | 0.83× | 18.45× | -0.98× | 2.84× | 3.1% | 8 | 0.14 | 2 | C+ | |
| $55.74 | -9.87× | -191.95× | 1.22× | -85.61× | 285.5% | 79.1% | -10.2% | -11.8% | 1864.9% | -0.6% | 4.8% | -88.68× | 60.82× | -5.33× | 0.57× | 2.6% | 5 | 0.22 | 2 | C+ | |
| $136.23 | -444.38× | 0.75× | 1.12× | -455.61× | 493.0% | 85.5% | -1.7% | 0.4% | 0.3% | 0.0% | 77.0% | 0.46× | 78.29× | -1.14× | 4.52× | 3.6% | 8 | 0.04 | 3 | B- | |
| $42.72 | 7.48× | 0.75× | 0.45× | 3.24× | 435.6% | 57.3% | 7.3% | 6.5% | 10.8% | 0.5% | -2.1% | 0.59× | -1.96× | 5.89× | 0.47× | 5.1% | 5 | 0.14 | 4 | A- | |
| Peer median | — | -9.87× | 0.75× | 1.12× | 3.24× | 285.5% | 79.1% | -1.7% | 0.4% | 8.7% | 0.0% | 12.4% | 0.59× | 18.45× | -0.98× | 0.71× | 3.1% | 6 | 0.14 | 3 | — |





