| 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) | |||
| $30.75 | 12.7× | 1.48× | 0.26× | 9.67× | -87.4% | 15.2% | 4.7% | 2.0% | 11.6% | 4.9% | 2.3% | 2.88× | 6.19× | 2.13× | 0.76× | 7.4% | 3 | 1.16 | 2 | C+ | |
| $23.31 | 39.13× | 10.25× | 2.35× | 15.34× | -44.8% | 37.6% | 18.6% | 6.0% | 26.0% | 9.0% | 3.9% | 5.09× | 4.83× | 2.11× | 1.4× | 0.0% | 7 | 2.13 | 3 | B- | |
| $78.48 | -35.69× | 3× | 0.91× | 26.16× | -4.7% | 24.8% | -0.7% | -2.6% | -8.4% | -0.9% | 8.1% | 1.49× | 8.02× | -0.35× | 1.44× | 2.3% | 8 | 2.23 | 3 | B | |
| $29.31 | -9.67× | 1.39× | 0.42× | 9.21× | 314.1% | 50.0% | 18.1% | -4.4% | -14.3% | 6.9% | 10.7% | 7.52× | 7.73× | 0.89× | 0.8× | 0.0% | 6 | 0.52 | 2 | C | |
| $80.81 | 15× | 6.04× | 1.08× | 11.15× | 47.5% | 46.7% | 14.1% | 7.2% | 40.3% | 16.7% | 16.6% | 2.29× | 2.88× | 6.77× | 1.82× | 3.4% | 7 | 3.25 | 3 | B+ | |
| $80.20 | 26.06× | 2.97× | 0.89× | 12.18× | -4.2% | 23.1% | 7.0% | 3.4% | 11.4% | 7.5% | 6.9% | 1.39× | 3.83× | 3.7× | 2.51× | 1.6% | 7 | 2.48 | 3 | B | |
| Peer median | — | 15× | 3× | 0.91× | 12.18× | -4.2% | 37.6% | 14.1% | 3.4% | 11.4% | 7.5% | 8.1% | 2.29× | 4.83× | 2.11× | 1.44× | 1.6% | 7 | 2.23 | 3 | — |





