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)
BRBRthis companyBellRing Brands, Inc.	$9.33	21.38×	-10.16×	1.99×	14.99×	1119.6%	33.3%	15.4%	9.3%	-47.6%	40.5%	5.5%	-2.45×	2.73×	5.23×	2.35×	0.0%	5	4.64	3	B
CALMCal-Maine Foods, Inc.	$66.39	11.24×	1.35×	1.22×	7.28×	109.5%	23.1%	12.0%	10.9%	12.0%	9.3%	9.3%	0×	-0.23×	0×	7.7×	6.5%	6	6.85	2	B-
DARDarling Ingredients Inc.	$52.93	94.1×	1.26×	0.97×	12.66×	54.8%	15.8%	6.4%	1.0%	1.3%	4.2%	11.4%	0.88×	5.14×	1.77×	1.5×	0.0%	8	—	3	B-
FLOFlowers Foods, Inc.	$6.39	26.97×	1.76×	0.44×	12.14×	276.9%	48.9%	3.3%	1.6%	6.4%	3.4%	13.9%	1.6×	5.77×	2.27×	0.75×	9.1%	5	1.87	3	B
GHCGraham Holdings Company	$1,213.69	16.37×	0.99×	0.97×	8.4×	98.4%	27.6%	5.1%	6.0%	6.1%	2.3%	5.6%	0.36×	1.98×	2.11×	1.75×	0.7%	6	3.38	4	A
LAURLaureate Education, Inc.	$34.43	17.63×	4.19×	2.92×	10.23×	55.0%	28.3%	25.3%	16.5%	23.7%	16.5%	5.3%	0.43×	0.71×	40.44×	0.67×	0.0%	7	3.78	4	A
Peer median	—	17.63×	1.35×	0.97×	10.23×	98.4%	27.6%	6.4%	6.0%	6.4%	4.2%	9.3%	0.43×	1.98×	2.11×	1.5×	0.7%	6	3.58	3	—