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)
CVNAthis companyCarvana Co.	$74.82	41.37×	16.88×	2.86×	-854.48×	-110.5%	20.6%	9.3%	6.9%	40.9%	-33.5%	1.5%	1.6×	-29.04×	3.72×	4.31×	0.0%	4	7.33	3	B
ANAutoNation, Inc.	$184.55	12.12×	3.36×	0.28×	11.38×	114.4%	17.9%	4.7%	2.3%	27.7%	7.4%	-2.5%	4.35×	6.4×	2.94×	0.84×	0.0%	4	2.77	3	B+
GPIGroup 1 Automotive, Inc.	$263.31	15.63×	1.79×	0.22×	12.29×	-74.8%	15.5%	4.2%	1.4%	11.6%	7.5%	7.5%	2.1×	6.62×	3.05×	1.08×	0.5%	6	3.24	4	A-
KMXCarMax, Inc.	$54.51	25.7×	1.08×	0.25×	14.93×	-1.2%	10.8%	-1.6%	1.0%	4.2%	-1.1%	19.6%	3.02×	10.98×	-0.47×	2.2×	0.0%	7	1.76	3	B-
LADLithia Motors, Inc.	$309.53	10.26×	1.27×	0.22×	9.88×	16.1%	15.2%	3.8%	2.2%	12.4%	4.5%	0.1%	2.22×	6.23×	1.83×	1.17×	0.7%	3	2.09	3	B+
OPLNOPENLANE, Inc.	$34.98	-31.02×	2.07×	1.64×	10.83×	-68.9%	41.4%	16.7%	9.2%	11.6%	10.1%	10.6%	0.93×	3.11×	2.52×	1.16×	1.2%	6	1.76	3	B-
Peer median	—	12.12×	1.79×	0.25×	11.38×	-1.2%	15.5%	4.2%	2.2%	11.6%	7.4%	7.5%	2.22×	6.4×	2.52×	1.16×	0.5%	6	2.09	3	—