| 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) | |||
| $39.74 | 35.59× | 1.16× | 1.63× | 10.35× | 353.2% | 61.3% | 17.3% | 4.6% | 3.3% | 7.8% | -33.9% | 1.3× | 5.1× | 38.81× | 0.32× | 4.6% | 6 | 0.72 | 2 | B- | |
| $18.17 | 16.35× | 0.85× | 1.66× | 8.69× | -95.2% | 58.7% | 18.0% | 12.6% | 6.5% | 3.6% | 7.8% | 0.85× | 1.66× | 0.47× | 0.26× | 3.5% | 5 | -0.68 | 2 | C+ | |
| $101.24 | 6.65× | 1× | 0.71× | 5.93× | -15.7% | 63.3% | 13.1% | 11.0% | 15.6% | 6.5% | 62.9% | 1.32× | 1.14× | 0.72× | 0.27× | 1.3% | 8 | -0.04 | 4 | A- | |
| $44.58 | 12.52× | 1.11× | 1.58× | 12.61× | -121.7% | 49.5% | 16.7% | 12.5% | 8.8% | 0.8% | 10.6% | 0.65× | 4.3× | 0.44× | 15.41× | 2.7% | 7 | -0.42 | 3 | B+ | |
| $175.40 | 12.82× | 2.91× | 1.23× | 15.82× | 5.7% | 50.1% | 23.5% | 9.8% | 23.1% | 247.3% | 45.5% | 3.41× | 8.48× | 4.36× | 0.23× | 0.0% | 6 | 1.68 | 3 | B | |
| $33.67 | 17.55× | 0.94× | 0.52× | 12.41× | -116.7% | 29.7% | 3.3% | 3.0% | 5.3% | 1.1% | 22.0% | 0.37× | 3.21× | 4.17× | 0× | 3.2% | 4 | 0.54 | 2 | C+ | |
| Peer median | — | 12.82× | 1× | 1.23× | 12.41× | -95.2% | 50.1% | 16.7% | 11.0% | 8.8% | 3.6% | 22.0% | 0.85× | 3.21× | 0.72× | 0.26× | 2.7% | 6 | -0.04 | 3 | — |





