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)
DTGthis companyDTE Energy Company 2021 Series	$15.31	2.43×	0.29×	0.23×	6.61×	-1452.8%	16.9%	13.4%	9.6%	11.9%	3.8%	-28.2%	2.16×	5.82×	1.94×	0.8×	24.5%	6	0.55	4	A-
CMSCMS Energy Corporation	$69.50	19.81×	2.3×	2.46×	11.77×	27.9%	60.9%	20.2%	12.5%	11.7%	3.7%	-7.6%	2.07×	5.48×	2.19×	0.98×	3.2%	6	0.84	2	C+
CMS.PBConsumers Energy Company	$74.89	20.37×	1.73×	2.53×	10.31×	63.4%	41.5%	20.2%	12.5%	8.5%	3.7%	10.3%	1.08×	3.85×	2.16×	1.04×	5.8%	7	0.94	3	B+
CNPCenterPoint Energy, Inc.	$40.87	23.81×	2.24×	2.68×	13.22×	-225.7%	28.7%	22.5%	11.2%	9.4%	4.0%	-9.5%	2.12×	6.42×	2.34×	0.91×	2.3%	5	0.9	2	B-
ETREntergy Corporation	$112.17	23.22×	2.38×	3.16×	11.68×	-92.5%	29.9%	23.6%	13.7%	10.3%	3.6%	-6.8%	1.8×	5.03×	2.28×	0.73×	2.7%	5	—	2	B-
LNTAlliant Energy Corporation	$73.11	20.64×	2.28×	3.83×	14.11×	-105.3%	40.1%	23.5%	18.6%	11.0%	4.1%	-7.9%	1.68×	5.84×	2×	0.8×	3.1%	5	1.14	3	B
Peer median	—	20.64×	2.28×	2.68×	11.77×	-92.5%	40.1%	22.5%	12.5%	10.3%	3.7%	-7.6%	1.8×	5.48×	2.19×	0.91×	3.1%	5	0.92	2	—