| 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) | |||
| $14.72 | 28.75× | 1.15× | 2.65× | 4.88× | 75.6% | 18.9% | 6.3% | 9.2% | 4.0% | 1.5% | 23.5% | 0.21× | 0.73× | 1.68× | 1.02× | 12.7% | 4 | 1.13 | 3 | B- | |
| $19.64 | 18.73× | -10.9× | 0.21× | 9× | 105.8% | 9.2% | 5.6% | 1.1% | -58.1% | 20.3% | 7.1% | -12.6× | 4.82× | 4.28× | 0.72× | 10.2% | 6 | 4.68 | 2 | C+ | |
| $8.92 | 23.57× | 2.8× | 1.42× | 12.47× | 38.1% | 17.9% | 9.6% | 5.6% | 11.2% | 6.8% | 3.0% | 0.62× | 1.99× | 4.78× | 2.02× | 0.3% | 7 | 2.67 | 2 | B- | |
| $42.17 | 19.65× | 2.11× | 0.08× | 9.19× | -75.6% | 2.6% | 1.0% | 0.4% | 11.8% | 6.4% | 13.6% | 3.09× | 5.45× | 1.39× | 1.14× | 8.9% | 8 | 5.92 | 3 | B- | |
| $5.54 | 26.11× | 1.01× | 1.36× | 3.54× | -775.8% | 27.1% | 20.2% | 5.4% | 4.0% | 6.4% | -20.0% | 0.61× | 1.29× | 3.57× | 1.25× | 9.4% | 4 | 0.91 | 2 | C | |
| $7.00 | 36.46× | 0.37× | 0.69× | 2.63× | -1100.3% | 20.7% | 17.4% | 2.2% | 1.2% | 3.5% | -1.8% | 0.71× | 1.63× | 1.02× | 1.13× | 3.9% | 3 | 0.8 | 2 | C | |
| Peer median | — | 23.57× | 1.01× | 0.69× | 9× | -75.6% | 17.9% | 9.6% | 2.2% | 4.0% | 6.4% | 3.0% | 0.62× | 1.99× | 3.57× | 1.14× | 8.9% | 6 | 2.67 | 2 | — |





