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)
COURthis companyCoursera, Inc.	$3.83	-23.74×	1.9×	1.59×	-24.44×	333.3%	54.6%	-10.3%	-6.7%	-8.0%	-12.2%	8.9%	0.01×	46.06×	0×	2.51×	0.0%	3	0.42	2	C+
IMKTAIngles Markets, Incorporated	$82.36	15.27×	0.81×	0.24×	5.87×	50.7%	23.9%	2.2%	1.6%	5.2%	3.9%	3.0%	0.34×	0.7×	5.97×	3.22×	0.9%	6	4.51	3	B+
NWLNewell Brands Inc.	$5.80	-5.47×	0.65×	0.22×	19.85×	83.2%	33.8%	6.2%	-4.0%	-11.9%	5.0%	1.1%	2.18×	15.15×	1.39×	1.07×	7.7%	5	0.52	1	C-
PXEDPhoenix Education Partners, Inc	$19.85	10.15×	5.51×	1.35×	6.34×	698.6%	56.7%	21.7%	13.3%	54.3%	47.7%	4.8%	0.3×	-0.31×	455.35×	1.64×	15.8%	6	4.68	4	A
SPBSpectrum Brands Holdings, Inc.	$87.35	13.54×	0.71×	0.48×	8.74×	-50.1%	36.7%	4.4%	3.6%	5.2%	4.3%	12.3%	0.34×	2.47×	4.16×	2.26×	3.6%	8	2.88	3	B
STRAStrategic Education, Inc.	$50.82	14.37×	1.08×	1.4×	7.74×	173.6%	49.0%	15.5%	10.0%	7.7%	7.6%	8.7%	0.07×	-0.14×	0×	1.27×	3.2%	6	3.35	4	A
Peer median	—	13.54×	0.81×	0.48×	7.74×	83.2%	36.7%	6.2%	3.6%	5.2%	5.0%	4.8%	0.34×	0.7×	4.16×	1.64×	3.6%	6	3.35	3	—