| 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) | |||
| $22.07 | 21.75× | 1.21× | 1.27× | 9.32× | 138.3% | 1.5% | 9.9% | 5.8% | 5.6% | 3.9% | 6.6% | 1.26× | 4.53× | 1.24× | 2.34× | 4.0% | 6 | 0.92 | 2 | C | |
| $21.85 | 20.58× | 1× | 2.63× | 9.81× | 152.5% | 61.1% | 33.5% | 16.4% | 6.2% | 5.1% | 8.3% | 1.48× | 5.68× | 1.87× | 2.04× | 9.2% | 7 | 0.58 | 2 | C+ | |
| $252.25 | 39.63× | 10.25× | 5.25× | 16.39× | 31.5% | 16.1% | 30.6% | 13.2% | 25.9% | 6.1% | 6.6% | 8.64× | 6.91× | 1.26× | 8.33× | 8.3% | 3 | — | 3 | B- | |
| $14.51 | 20.36× | 1.28× | 1.65× | 10.8× | -153.7% | 55.2% | 14.4% | 9.1% | 7.0% | 6.8% | 8.8% | 0.82× | 4.07× | 2.58× | 0.19× | 5.9% | 7 | 1.53 | 4 | A- | |
| $5.31 | 25.08× | 1.04× | 1.43× | 9.01× | 331.3% | 1.8% | 17.7% | 6.2% | 4.5% | 2.9% | 4.6% | 2.3× | 6.08× | 1.31× | 3.15× | 2.5% | 6 | 0.54 | 2 | C+ | |
| $21.86 | -12.58× | 0.54× | 0.9× | 13.08× | 201.4% | -6.7% | 5.1% | -4.5% | -2.7% | 1.5% | 11.5% | 1× | 8.26× | 0.73× | 0.7× | 3.9% | 7 | 0.43 | 2 | C+ | |
| Peer median | — | 20.58× | 1.04× | 1.65× | 10.8× | 152.5% | 16.1% | 17.7% | 9.1% | 6.2% | 5.1% | 8.3% | 1.48× | 6.08× | 1.31× | 2.04× | 5.9% | 7 | 0.56 | 2 | — |





