| 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) | |||
| $113.45 | 27.26× | 5.09× | 0.67× | 12.96× | -86.8% | 36.4% | 4.1% | 2.5% | 18.8% | 6.5% | 7.2% | 3.32× | 4.51× | 3.87× | 1.25× | 0.0% | 7 | 3.12 | 3 | B | |
| $21.25 | 20.81× | 2.37× | 0.73× | 11.83× | -15.4% | 33.0% | 6.0% | 3.5% | 11.4% | 7.0% | 4.9% | 1.02× | 3.21× | 79.72× | 1.52× | 2.1% | 7 | 3.51 | 4 | A | |
| $155.55 | 9.12× | 3.29× | 0.88× | 5.73× | -5.8% | 61.5% | 13.3% | 9.6% | 36.1% | 18.7% | 8.2% | 0.83× | 0.47× | 294.38× | 1.49× | 0.0% | 6 | 5.75 | 4 | A- | |
| $21.99 | 12.83× | 2.75× | 0.68× | 8.14× | 160.1% | 40.8% | 7.3% | 5.3% | 21.5% | 8.1% | 7.9% | 1.48× | 1.81× | 48.48× | 1.75× | 2.4% | 7 | 2.72 | 4 | A | |
| $11.27 | -1.1× | 5.03× | 0.05× | -7.34× | -424.6% | 43.2% | -4.5% | -4.7% | -442.5% | -35.5% | 6.8% | 10.35× | -4.8× | -5.12× | 0.58× | 0.0% | 4 | -1.82 | 2 | B- | |
| $88.66 | 13.76× | 2.27× | 1.04× | 9.99× | -66.6% | 36.0% | 9.8% | 7.5% | 16.5% | 11.5% | 4.9% | 0.44× | 1.18× | 0× | 1.51× | 0.0% | 8 | 4.72 | 4 | A | |
| Peer median | — | 12.83× | 2.75× | 0.73× | 8.14× | -15.4% | 40.8% | 7.3% | 5.3% | 16.5% | 8.1% | 6.8% | 1.02× | 1.18× | 48.48× | 1.51× | 0.0% | 7 | 3.51 | 4 | — |





