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)
ETI.Pthis companyEntergy Texas, Inc.	$20.25	5.88×	2.65×	4.86×	16.32×	-160.2%	43.2%	21.6%	15.7%	8.6%	4.2%	-10.6%	1.03×	4.35×	3.31×	0.89×	0.0%	5	—	4	A
EAIEntergy Arkansas, Inc. 1M BD 4.875%66	$18.33	5.2×	1.95×	0.71×	-868.12×	64107.2%	66.8%	24.7%	13.6%	37.4%	0.0%	-31.0%	1.18×	-869.58×	2.27×	3,640.82×	12.3%	4	—	4	A-
EMPEntergy Mississippi, Inc. 1M BD 66	$18.32	5.16×	3.05×	4.64×	14.96×	-138.2%	53.4%	26.4%	15.9%	10.5%	5.2%	-8.2%	1.03×	3.46×	0.37×	0.91×	6.0%	6	—	3	B+
ENOEntergy New Orleans, LLC	$19.35	5.62×	16.26×	0.76×	0×	-189.1%	66.8%	24.7%	13.6%	289.2%	129.5%	-28656.6%	1.1×	0×	2.27×	1.07×	11398.3%	5	—	4	A-
GPJAGeorgia Power Company 5% JR SUB NT 77	$18.50	5.69×	0.07×	0.01×	0.24×	-3520.0%	74.7%	24.7%	14.7%	118.3%	-697.5%	-1187.9%	0.83×	0.22×	2.25×	0×	1220.3%	5	0.33	4	A+
MSEXMiddlesex Water Company	$59.37	21.36×	1.84×	4.69×	14.06×	-133.8%	39.2%	27.9%	22.0%	8.6%	3.7%	-3.7%	0.84×	4.38×	3.8×	0.45×	2.7%	7	1.23	3	B
Peer median	—	5.62×	1.95×	0.76×	0.24×	-138.2%	66.8%	24.7%	14.7%	37.4%	3.7%	-31.0%	1.03×	0.22×	2.27×	0.91×	12.3%	5	0.78	4	—