| 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) | |||
| $85.06 | 14.59× | 1.64× | 2.4× | 16.64× | 33.8% | 64.8% | 20.4% | 17.3% | 11.8% | 3.2% | -6.4% | 2.35× | 7.64× | 0.63× | 0.29× | 2.2% | 6 | 0.46 | 3 | B- | |
| $50.26 | 14.18× | 1.34× | 2.11× | 13.48× | -39.5% | 56.1% | 19.7% | 15.9% | 10.1% | 3.4% | 3.1% | 1.21× | 3.35× | 0.48× | 0.42× | 2.4% | 8 | 0.27 | 2 | B- | |
| $120.55 | 16.14× | 1× | 1.26× | 23.91× | 55.9% | 44.6% | 11.8% | 8.5% | 6.7% | 0.9% | -34.9% | 3.37× | 15.13× | 0.24× | 0.48× | 2.5% | 5 | 0.13 | 2 | C+ | |
| $200.38 | 60.14× | 1.15× | 1.89× | 16.52× | 177.3% | 47.3% | 3.3% | 3.5% | 2.2% | 1.1% | 19.9% | 0.45× | -0.85× | 0.14× | 0.15× | 1.3% | 9 | -0.12 | 4 | A- | |
| $53.95 | 13.19× | 1.43× | 2.42× | 11.19× | -179.9% | 65.3% | 24.9% | 19.6% | 11.6% | 8.9% | 12.2% | 0.67× | 2.93× | 0.82× | 0.82× | 3.7% | 6 | 0.33 | 3 | B- | |
| $15.87 | 12.3× | 1.05× | 2.06× | 12.28× | -92.3% | 61.7% | 21.5% | 17.7% | 9.1% | -2.0% | 8.9% | 0.76× | 4.84× | 0.62× | 0.19× | 4.0% | 5 | 0.33 | 3 | B- | |
| Peer median | — | 14.18× | 1.15× | 2.06× | 13.48× | -39.5% | 56.1% | 19.7% | 15.9% | 9.1% | 1.1% | 8.9% | 0.76× | 3.35× | 0.48× | 0.42× | 2.5% | 6 | 0.27 | 3 | — |





