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)
COCOthis companyThe Vita Coco Company, Inc.	$63.70	42.41×	9.1×	4.95×	30.15×	5.6%	36.3%	13.6%	11.7%	21.5%	18.3%	1.3%	0.04×	-1.94×	0×	3.62×	0.0%	6	10.43	4	A-
BUDABuda Juice Inc.	$6.80	26.79×	25.21×	7.47×	23.93×	33.4%	42.7%	27.4%	28.0%	94.5%	76.3%	3.1%	0.21×	-0.27×	0×	5.5×	3.1%	4	25.88	3	B+
CELHCelsius Holdings, Inc.	$32.57	182.96×	3.66×	4.28×	54.21×	-272.5%	50.4%	5.6%	4.3%	3.7%	3.0%	3.0%	0.23×	1.33×	2.88×	1.68×	0.3%	5	2.99	3	B-
FIZZNational Beverage Corp.	$37.24	17.4×	5.02×	2.7×	11.48×	5.9%	37.0%	19.5%	15.6%	28.9%	24.0%	4.9%	0.09×	-1.15×	0×	4.39×	0.0%	5	14.01	4	A-
MNSTMonster Beverage Corporation	$45.26	39.32×	9.07×	9.02×	27.94×	-32.3%	55.8%	29.2%	23.0%	23.1%	21.7%	2.6%	0×	-0.8×	366.57×	3.7×	0.0%	6	30.97	3	B
PRMBPrimo Brands Corporation	$23.75	102.19×	2.04×	0.92×	10.59×	143.1%	32.2%	11.3%	0.9%	2.0%	4.4%	5.1%	1.91×	4.94×	2.3×	0.95×	2.5%	6	1.14	2	C+
Peer median	—	39.32×	5.02×	4.28×	23.93×	5.9%	42.7%	19.5%	15.6%	23.1%	21.7%	3.1%	0.21×	-0.27×	2.3×	3.7×	0.3%	5	14.01	3	—