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)
ETRthis companyEntergy 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-
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+
DTEDTE Energy Company	$138.21	18.27×	2.17×	1.69×	13.38×	-258.9%	84.9%	15.0%	9.2%	11.9%	4.4%	-3.8%	2.16×	6.64×	2.25×	0.8×	3.3%	5	0.91	2	C+
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-
EVRGEvergy, Inc.	$87.91	19.54×	1.63×	2.82×	12×	-121.6%	32.3%	25.2%	14.5%	8.4%	4.2%	-4.5%	1.51×	5.76×	2.42×	0.49×	3.7%	5	0.79	2	C+
EXCExelon Corporation	$45.39	15.91×	1.53×	1.82×	10.32×	-51.1%	27.9%	21.2%	11.4%	9.6%	4.0%	-5.2%	1.76×	5.45×	2.42×	0.92×	3.7%	5	0.76	3	B
Peer median	—	18.58×	1.76×	2.46×	11.77×	-76.7%	32.3%	21.2%	12.5%	9.6%	4.1%	-4.5%	1.76×	5.76×	2.36×	0.8×	3.6%	5	0.79	2	—