| 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) | |||
| $293.33 | 31.12× | 3.27× | 3.26× | 18.09× | -18.6% | 31.5% | 16.7% | 10.5% | 10.5% | 7.6% | 4.1% | 0.5× | 2.09× | 8.31× | 1.11× | 0.5% | 7 | 3.63 | 3 | B+ | |
| $41.23 | 36.92× | 1.6× | 0.52× | 9.85× | 58.1% | 21.1% | 4.1% | 1.4% | 4.3% | 3.8% | 9.0% | 0.38× | 1.8× | 4.48× | 1.87× | 0.0% | 8 | 4.45 | 3 | B+ | |
| $40.99 | 17.67× | 0.89× | 0.57× | 10.71× | -239.5% | 13.6% | 5.8% | 3.2% | 5.0% | 2.9% | -17.2% | 1.17× | 5.73× | 2.03× | 2.99× | 3.1% | 4 | 1.65 | 2 | B- | |
| $29.43 | 8.45× | 1.98× | 0.99× | 7.73× | -904.0% | 26.6% | 16.6% | 11.7% | 23.5% | 3.5% | -20.4% | 5.05× | 5.49× | 1.31× | 2.12× | 4.6% | 7 | 1.02 | 3 | B+ | |
| Peer median | — | 17.67× | 1.6× | 0.57× | 9.85× | -239.5% | 21.1% | 5.8% | 3.2% | 5.0% | 3.5% | -17.2% | 1.17× | 5.49× | 2.03× | 2.12× | 3.1% | 7 | 1.65 | 3 | — |



