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)
DTKthis companyDTE Energy Company 2025 Series	$21.39	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
NEENextEra Energy, Inc.	$87.55	24.25×	3.07×	6.1×	16.24×	48.4%	62.8%	30.1%	24.9%	12.5%	4.2%	1.9%	1.75×	5.78×	1.81×	0.6×	2.8%	4	1.04	4	A-
SOThe Southern Company	$93.38	22.13×	2.67×	3.25×	11.76×	-71.5%	29.8%	24.6%	14.7%	12.1%	4.2%	-3.1%	2.06×	5.05×	2.2×	0.65×	3.1%	6	1	3	B
SOJESouthern Company (The) Series 2	$15.58	22.13×	2.67×	3.25×	11.76×	-71.5%	29.8%	24.6%	14.7%	12.1%	4.2%	-3.1%	2.06×	5.05×	2.2×	0.65×	3.1%	5	—	4	A-
SOMNThe Southern Company	$48.57	22.13×	2.67×	3.25×	11.76×	-71.5%	29.8%	24.6%	14.7%	12.1%	4.2%	-3.1%	2.06×	5.05×	2.2×	0.65×	3.1%	5	1.02	3	B
DUKDuke Energy Corporation	$128.47	18.58×	1.76×	2.83×	11.6×	-76.7%	31.6%	26.6%	15.4%	9.6%	4.1%	-1.8%	1.75×	5.78×	2.36×	0.55×	3.6%	7	0.74	3	B-
Peer median	—	22.13×	2.67×	3.25×	11.76×	-71.5%	29.8%	24.6%	14.7%	12.1%	4.2%	-3.1%	2.06×	5.05×	2.2×	0.65×	3.1%	5	1.01	3	—