| 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) | |||
| $40.63 | 13.12× | 3.93× | 4.12× | 10.39× | 57.2% | 68.5% | 41.3% | 30.4% | 29.1% | 11.0% | 9.3% | 2.22× | 3.52× | 4.06× | 1.34× | 9.0% | 5 | 1.53 | 3 | B | |
| $19.34 | 20.69× | 4.31× | 6.75× | 12.32× | 23.1% | 65.3% | 51.2% | 32.8% | 21.0% | 8.2% | 9.1% | 1.63× | 3.25× | 3.39× | 3.41× | 5.2% | 5 | 2.32 | 3 | B+ | |
| $115.71 | 26.77× | 2.57× | 9.78× | 14.97× | -19.4% | 73.5% | 49.4% | 35.5% | 9.3% | 4.8% | 3.6% | 0.71× | 3.21× | 3.81× | 1.07× | 2.7% | 8 | 1.94 | 2 | B- | |
| $37.10 | 12.05× | 2.36× | 1.33× | 10.71× | 41.7% | 13.6% | 13.1% | 11.1% | 19.6% | 10.3% | 4.2% | 1.17× | 3.47× | 4.9× | 1.04× | 6.7% | 5 | 2.07 | 2 | C | |
| $30.39 | 12.02× | 7.47× | 2.63× | 6.48× | 60.4% | 86.8% | 62.3% | 21.8% | 62.1% | 20.4% | 17.1% | 6.64× | 3.05× | 4.47× | 0.85× | 8.2% | 6 | 2.18 | 2 | C+ | |
| $49.43 | 13.55× | -3.95× | 1.27× | 5.14× | 739.8% | 33.8% | 9.3% | 29.8% | -93.0% | 2.1% | 3.3% | -6.84× | 3.26× | 0.73× | 0.69× | 22.4% | 7 | 0.86 | 2 | C+ | |
| Peer median | — | 13.55× | 2.57× | 2.63× | 10.71× | 41.7% | 65.3% | 49.4% | 29.8% | 19.6% | 8.2% | 4.2% | 1.17× | 3.25× | 3.81× | 1.04× | 6.7% | 6 | 2.07 | 2 | — |





