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)
BKHthis companyBlack Hills Corporation	$86.45	17.4×	1.33×	2.19×	11.59×	-185.9%	38.5%	23.3%	12.6%	7.6%	4.6%	-2.9%	1.23×	5.46×	2.6×	1.35×	3.9%	5	1.01	3	B
AVAAvista Corporation	$40.16	16.19×	1.15×	1.59×	9.9×	5.9%	24.2%	18.0%	9.8%	7.1%	3.8%	-3.2%	1.25×	5.13×	2.39×	0.83×	5.1%	5	0.87	4	A-
DTWDTE Energy Company 5.25 % Debentures 2017-01.12.77 Global	$18.09	18.27×	2.17×	1.69×	13.38×	-258.9%	84.9%	15.0%	9.2%	11.9%	4.4%	-3.8%	2.16×	6.64×	2.25×	0.8×	3.3%	6	592.18	4	A+
NJRNew Jersey Resources Corporation	$54.35	14.37×	2.02×	2.37×	11.54×	-205.8%	21.4%	21.4%	16.5%	14.0%	4.7%	-5.0%	1.58×	5.05×	3.39×	0.73×	3.7%	5	1.37	3	B+
NWENorthwestern Energy Group Inc	$84.17	21.88×	1.37×	2.46×	12.58×	-124.1%	82.3%	20.2%	11.2%	6.3%	3.9%	-3.3%	1.19×	5.84×	2.17×	0.72×	4.1%	7	0.96	2	C+
OGSONE Gas, Inc.	$80.89	17.6×	1.35×	1.91×	10.25×	-238.7%	58.8%	18.8%	10.9%	7.7%	4.3%	-2.8%	0.99×	4.3×	3.2×	0.6×	3.5%	6	1.06	4	A-
Peer median	—	17.6×	1.37×	1.91×	11.54×	-205.8%	58.8%	18.8%	10.9%	7.7%	4.3%	-3.3%	1.25×	5.13×	2.39×	0.73×	3.7%	6	1.06	4	—