| 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) | |||
| $79.75 | 10.85× | 1.1× | 2.21× | 4.73× | -9.6% | 74.7% | 28.0% | 21.1% | 10.5% | 7.8% | 7.1% | 0.11× | -2.45× | 1.3× | 0.08× | 1.2% | 6 | -0.38 | 4 | A- | |
| $44.58 | 12.52× | 1.11× | 1.58× | 12.61× | -121.7% | 49.5% | 16.7% | 12.5% | 8.8% | 0.8% | 10.6% | 0.65× | 4.3× | 0.44× | 15.41× | 2.7% | 7 | -0.42 | 3 | B+ | |
| $143.35 | 13.33× | 2.11× | 4.37× | 11.73× | 6.9% | 79.0% | 41.5% | 33.3% | 16.1% | 9.2% | 7.5% | 0.64× | 1.87× | 1.92× | 0.18× | 2.8% | 7 | -0.16 | 3 | B+ | |
| $63.15 | 10.09× | 0.98× | 2.19× | 7.78× | -12.0% | 68.4% | 31.1% | 22.1% | 9.9% | 1.2% | 9.1% | 0.25× | 1.02× | 1.08× | 27.2× | 2.4% | 7 | -0.47 | 3 | B+ | |
| $55.14 | 23.15× | 1.52× | 3.37× | 14.77× | -24.8% | 58.9% | 15.8% | 14.0% | 6.3% | 5.2% | 5.0% | 0.15× | -4.23× | 0.44× | 0.12× | 1.3% | 6 | -0.52 | 3 | B+ | |
| $39.95 | 8.54× | 1× | 1.66× | 8.59× | -32.4% | 61.7% | 24.2% | 19.8% | 11.9% | 7.2% | 2.1% | 0.53× | 2.27× | 0.69× | 0.03× | 4.2% | 8 | 0.4 | 2 | C+ | |
| Peer median | — | 12.52× | 1.11× | 2.19× | 11.73× | -24.8% | 61.7% | 24.2% | 19.8% | 9.9% | 5.2% | 7.5% | 0.53× | 1.87× | 0.69× | 0.18× | 2.7% | 7 | -0.42 | 3 | — |





