| 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) | |||
| $65.52 | 30.5× | 1.75× | 8.27× | 17.07× | 148.5% | 28.6% | 44.4% | 27.2% | 5.7% | 24.8% | 7.7% | 1.07× | 6.42× | 2.62× | 0.18× | 5.6% | 5 | 0.82 | 4 | A- | |
| $69.96 | 40.69× | 1.27× | 11.1× | 18.34× | 152.5% | 87.7% | 47.4% | 28.4% | 3.3% | 3.5% | 6.3% | 0.53× | 5.41× | 2.53× | 0.83× | 4.4% | 6 | 1.34 | 3 | B+ | |
| $17.72 | 34.06× | 1.13× | 7.12× | 15.7× | 41.1% | 23.5% | 49.7% | 22.4% | 3.5% | 4.1% | 8.3% | 0.9× | 6.93× | 2.42× | 288.34× | 6.7% | 5 | 0.71 | 3 | B | |
| $28.01 | 22.99× | 1.41× | 10.55× | 16.17× | 220.5% | 84.0% | 64.5% | 45.0% | 6.0% | 56.0% | 6.4% | 0.6× | 4.74× | 3.14× | 6.13× | 3.9% | 6 | 1.36 | 4 | A- | |
| $19.22 | -67.09× | 0.75× | 4.34× | 13.22× | 28.3% | -13.2% | 16.9% | -5.7% | -1.0% | 1.4% | 14.4% | 0.84× | 6.87× | 0.63× | 1.2× | 5.7% | 6 | 0.81 | 3 | B | |
| $0.26 | -0.32× | -0.79× | 0.34× | 13.2× | -117327.6% | 74.0% | -12.5% | -106.2% | 246.2% | -1.3% | 28.1% | -14.98× | 12.48× | -0.21× | 1.73× | 0.0% | 4 | -0.52 | 2 | C | |
| Peer median | — | 22.99× | 1.13× | 7.12× | 15.7× | 41.1% | 74.0% | 47.4% | 22.4% | 3.5% | 3.5% | 8.3% | 0.6× | 6.87× | 2.42× | 1.73× | 4.4% | 6 | 0.81 | 3 | — |





