| 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) | |||
| $144.75 | 19.37× | 1.93× | 1.16× | 24.6× | -59.9% | 59.3% | 7.7% | 5.9% | 9.9% | 3.4% | 37.6% | 1.88× | 12.08× | 0.92× | 0.77× | 0.0% | 8 | 1.37 | 3 | B+ | |
| $82.16 | 9.06× | 1.66× | 1.44× | 40.88× | 102.5% | 56.3% | 22.7% | 17.3% | 20.1% | 1.7% | 62.5% | 10.75× | 34.91× | 0.53× | 1.76× | 1.2% | 7 | 0.68 | 3 | B+ | |
| $29.16 | 9.97× | 1.07× | 0.86× | 6.86× | 59.7% | 58.5% | 11.7% | 8.6% | 10.7% | 6.1% | 10.1% | 0.75× | 1.46× | 6.48× | 5.61× | 0.0% | 5 | 3.07 | 4 | A- | |
| $11.47 | 9.98× | 0.65× | 0.4× | 34.61× | -931.6% | 63.7% | 6.9% | 4.0% | 6.5% | 13.9% | 153.7% | 7.21× | 31.65× | 0.19× | 9.17× | 0.0% | 8 | 0.34 | 3 | B- | |
| $36.21 | 8.37× | 1.03× | 0.6× | 20.92× | 684.4% | 52.3% | 12.4% | 6.9% | 11.9% | 2.8% | 75.9% | 4.65× | 16.94× | 0.95× | 8.39× | 3.0% | 6 | 0.93 | 4 | A- | |
| Peer median | — | 9.51× | 1.05× | 0.73× | 27.76× | 81.1% | 57.4% | 12.1% | 7.7% | 11.3% | 4.5% | 69.2% | 5.93× | 24.29× | 0.74× | 7× | 0.6% | 7 | 0.81 | 4 | — |




