| 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) | |||
| $88.05 | 30.56× | 1.79× | 1.65× | 17.12× | -62.2% | 42.8% | 12.6% | 5.4% | 5.9% | 7.5% | 6.1% | 0.4× | -1.08× | 23.54× | 2.2× | 0.0% | 7 | 2.83 | 2 | B- | |
| $63.14 | 10.59× | 1.43× | 1.74× | 7.28× | 503.6% | 59.4% | 26.9% | 16.4% | 13.5% | 8.0% | 11.7% | 1.13× | 3.16× | 3.72× | 1.03× | 0.0% | 6 | 1.23 | 4 | A- | |
| $45.03 | 54.76× | 2.97× | 1.03× | 11.37× | 538.5% | 34.2% | 8.4% | 2.8% | 8.3% | 3.6% | 11.6% | 3.2× | 4.47× | 1.85× | 1.66× | 0.7% | 5 | 1.02 | 3 | B- | |
| $98.16 | 13.25× | 0.81× | 2.41× | 9.31× | 19.5% | 72.6% | 19.1% | 18.2% | 6.1% | 2.5% | 11.0% | 0.96× | 3.93× | 2.27× | 1.69× | 1.3% | 2 | 0.67 | 2 | C+ | |
| $33.90 | 59.6× | 7.29× | 3.42× | 29.87× | -73.1% | 24.8% | 6.3% | 5.6% | 11.9% | 10.4% | 4.0% | 0.02× | -2.48× | 0× | 4.46× | 0.0% | 7 | 25.6 | 4 | A- | |
| $7.92 | 7.79× | -4.33× | 0.46× | 7.11× | 254.9% | 21.4% | 14.8% | 5.8% | -55.5% | 14.3% | 17.3% | -10.42× | 4.91× | 1.61× | 1.07× | 0.0% | 6 | 0.71 | 3 | B- | |
| Peer median | — | 13.25× | 1.43× | 1.74× | 9.31× | 254.9% | 34.2% | 14.8% | 5.8% | 8.3% | 8.0% | 11.6% | 0.96× | 3.93× | 1.85× | 1.66× | 0.0% | 6 | 1.02 | 3 | — |





