| 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) | |||
| $77.45 | 9.56× | 1.2× | 1.73× | 8.99× | -24.7% | 61.1% | 22.9% | 18.4% | 12.7% | 6.3% | -30.5% | 0.85× | 2.15× | 0.66× | 0.17× | 2.0% | 5 | -0.47 | 3 | B | |
| $26.27 | 11.19× | 1.04× | 2.2× | 7.94× | 88.8% | 72.6% | 27.0% | 19.6% | 9.3% | 1.0% | 10.2% | 0.35× | 0.41× | 1.06× | 1.63× | 2.1% | 6 | -0.55 | 3 | B+ | |
| $131.67 | 11.73× | 1.75× | 3.35× | 9.32× | 92.9% | 59.0% | 37.2% | 28.6% | 14.9% | 1.6% | 9.7% | 0.36× | 1.3× | 0.99× | 0.32× | 2.1% | 8 | -0.27 | 4 | A- | |
| $32.73 | 10.6× | 1.01× | 1.81× | 7.7× | -35.4% | 57.5% | 24.3% | 17.1% | 9.6% | 6.6% | 25.2% | 0.35× | 0.6× | 0.62× | 0.16× | 4.0% | 8 | -0.62 | 3 | B+ | |
| $13.40 | 23.83× | 0.62× | 1.46× | 8.26× | -15.7% | 48.6% | 8.3% | 6.0% | 2.6% | -37.9% | 10.7% | 0.17× | -1.09× | 0.17× | 0.72× | 5.0% | 8 | 0.24 | 3 | B+ | |
| $60.20 | 10.56× | 1.27× | 4.37× | 4.76× | 47.7% | 95.2% | 57.6% | 42.7% | 12.4% | 10.4% | 10.1% | 0.17× | -2.49× | 11.43× | 0.43× | 3.9% | 6 | 0.48 | 4 | A- | |
| Peer median | — | 11.19× | 1.04× | 2.2× | 7.94× | 47.7% | 59.0% | 27.0% | 19.6% | 9.6% | 1.6% | 10.2% | 0.35× | 0.41× | 0.99× | 0.43× | 3.9% | 8 | -0.27 | 3 | — |





