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)
DUKBthis companyDuke Energy Corporation 5.625%	$20.58	3.9×	0.37×	0.59×	7.07×	-239.7%	31.6%	26.6%	15.4%	9.6%	4.1%	-8.9%	1.77×	5.85×	2.36×	0.55×	17.3%	7	0.39	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-
DDominion Energy, Inc.	$68.86	16.93×	1.72×	3.03×	11.87×	-257.5%	49.0%	26.7%	18.2%	10.3%	3.4%	-14.5%	1.68×	5.85×	2.18×	0.77×	4.6%	7	0.71	3	B
EDConsolidated Edison, Inc.	$118.92	17.55×	1.47×	2.1×	10.18×	-39.5%	62.0%	17.3%	12.0%	8.4%	3.2%	0.1%	1.19×	4.41×	2.38×	1.02×	3.3%	6	1.26	3	B+
Peer median	—	19.81×	1.73×	2.53×	11.77×	-39.5%	49.0%	20.2%	12.5%	9.4%	3.7%	-7.6%	1.68×	5.48×	2.19×	0.98×	3.3%	6	0.9	3	—