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)
BFAMthis companyBright Horizons Family Solutions Inc.	$52.51	29.91×	4.31×	1.97×	18.12×	92.2%	23.6%	10.7%	6.6%	14.4%	6.5%	4.4%	1.31×	3.97×	7.03×	0.52×	0.0%	4	1.53	1	C-
BOOTBoot Barn Holdings, Inc.	$134.47	20.17×	3.45×	2.02×	13.62×	-85.9%	38.1%	13.3%	10.0%	17.1%	9.5%	2.8%	0.59×	1.66×	195.9×	2.64×	0.0%	7	4.14	3	B+
ETSYEtsy, Inc.	$88.07	33×	-4.96×	1.89×	19.41×	-94.9%	71.6%	12.8%	5.7%	-14.8%	11.5%	11.7%	-2.8×	4.58×	19.88×	1.44×	0.0%	6	1.96	2	B-
FTDRFrontdoor, Inc.	$97.79	16.58×	17.43×	2.01×	9.61×	-50.2%	51.0%	19.4%	12.2%	105.4%	17.3%	9.2%	5.01×	1.28×	5.15×	1.55×	0.0%	8	4.35	3	B
HRBH&R Block, Inc.	$52.41	6.59×	41.16×	1.23×	5.66×	129.9%	44.3%	-32.7%	18.6%	624.4%	-44.6%	15.6%	17.89×	1.08×	-15.99×	1.13×	4.4%	8	3.35	4	A-
LEALear Corporation	$111.88	13.94×	1.21×	0.26×	6.64×	-5.0%	8.2%	4.4%	1.9%	8.7%	8.5%	8.7%	0.81×	2.22×	10.39×	1.35×	2.7%	6	2.79	4	A-
Peer median	—	16.58×	3.45×	1.89×	9.61×	-50.2%	44.3%	12.8%	10.0%	17.1%	9.5%	9.2%	0.81×	1.66×	10.39×	1.44×	0.0%	7	3.35	3	—