| 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) | |||
| $78.80 | 17.82× | 1.24× | 0.34× | 6.94× | -24.5% | 25.0% | 2.3% | 1.9% | 6.9% | 5.0% | 0.3% | 0.13× | 0.22× | 0× | 1.93× | 2.1% | 8 | 5.71 | 3 | B+ | |
| $56.01 | 18.92× | 1.45× | 0.16× | 8.55× | -28.7% | 6.5% | 1.2% | 0.9% | 7.7% | 4.6% | -3.1% | 0.84× | 2.93× | 2.72× | 1.41× | 1.5% | 7 | 4.65 | 3 | B+ | |
| $47.93 | 12.88× | 1.32× | 0.67× | 7.39× | 21.4% | 31.1% | 8.5% | 5.2% | 10.3% | 6.4% | 13.9% | 0.91× | 1.55× | 4.59× | 3.67× | 0.0% | 7 | 2.74 | 3 | B | |
| $13.11 | -4.42× | 1.01× | 0.21× | -31.68× | -233.3% | 30.3% | -4.7% | -4.8% | -22.9% | -7.1% | 2.4% | 1.84× | -20.14× | -6.84× | 1.37× | 0.0% | 4 | 1.58 | 1 | C- | |
| $82.36 | 15.27× | 0.81× | 0.24× | 5.87× | 50.7% | 23.9% | 2.2% | 1.6% | 5.2% | 3.9% | 3.0% | 0.34× | 0.7× | 5.97× | 3.22× | 0.9% | 6 | 4.51 | 3 | B+ | |
| $88.90 | 28.37× | 1.93× | 1.18× | 11.9× | 16.0% | 29.7% | 5.3% | 4.1% | 6.8% | 5.2% | 4.4% | 0.17× | 0.36× | 56.48× | 2.72× | 3.3% | 6 | 4.53 | 3 | B+ | |
| Peer median | — | 15.27× | 1.32× | 0.24× | 7.39× | 16.0% | 29.7% | 2.2% | 1.6% | 6.8% | 4.6% | 3.0% | 0.84× | 0.7× | 4.59× | 2.72× | 0.9% | 6 | 4.51 | 3 | — |





