| 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) | |||
| $182.64 | 17.38× | 4.28× | 1.99× | 9.29× | 116.1% | 54.9% | 25.4% | 11.4% | 24.6% | 7.6% | 5.9% | 3.94× | 3.97× | 2.81× | 1.05× | 0.0% | 5 | 0.84 | 3 | B+ | |
| $59.84 | 21.93× | 3.27× | 2.82× | 11.88× | 11.9% | 49.0% | 18.7% | 12.9% | 14.9% | 10.0% | 6.2% | 0.57× | 1.42× | 5.7× | 1.54× | 0.0% | 9 | 4.13 | 4 | A- | |
| $41.38 | 42.25× | -12.12× | 3.08× | 31.34× | -37.7% | 79.2% | 7.1% | 8.6% | -33.9% | 11.2% | 9.7% | -3.42× | 4.76× | 7.78× | 1.05× | 0.4% | 8 | 3.26 | 3 | B+ | |
| $6.83 | 11.6× | 1.88× | 5.34× | 6.38× | -2016.3% | 41.6% | 41.6% | 47.6% | 16.8% | 9.5% | -25.0% | 0.38× | 1.02× | 28.14× | 4.18× | 0.3% | 3 | -0.18 | 1 | D+ | |
| $12.50 | -16.55× | -4.81× | 14.52× | -25.88× | -133.7% | 11.9% | -70.4% | -90.5% | 30.0% | -14.3% | -9.7% | -1.1× | -3.6× | 0× | 1.15× | 0.0% | 3 | -2.05 | 2 | C | |
| $45.03 | 54.76× | 2.97× | 1.03× | 11.37× | 538.5% | 34.2% | 8.4% | 2.8% | 8.3% | 3.6% | 11.6% | 3.2× | 4.47× | 1.85× | 1.66× | 0.7% | 5 | 1.02 | 3 | B- | |
| Peer median | — | 21.93× | 1.88× | 3.08× | 11.37× | -37.7% | 41.6% | 8.4% | 8.6% | 14.9% | 9.5% | 6.2% | 0.38× | 1.42× | 5.7× | 1.54× | 0.3% | 5 | 1.02 | 3 | — |





