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)
EXCthis companyExelon 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
AEEAmeren Corporation	$113.01	18.56×	2.02×	3.07×	11.59×	-219.2%	29.6%	23.0%	16.5%	10.9%	4.0%	-3.0%	1.48×	4.9×	2.61×	0.66×	2.8%	5	0.93	2	B-
AEPAmerican Electric Power Company, Inc.	$126.10	17.31×	1.92×	2.75×	11.75×	-30.8%	31.8%	24.3%	16.4%	11.5%	4.7%	11.4%	1.61×	5.35×	2.61×	0.45×	3.4%	4	0.9	2	B-
CMSCMS Energy Corporation	$68.92	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+
DUKDuke Energy Corporation	$127.45	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-
ETREntergy Corporation	$111.36	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-
Peer median	—	18.58×	2.02×	2.83×	11.68×	-76.7%	31.6%	23.6%	15.4%	10.9%	4.0%	-3.0%	1.75×	5.35×	2.36×	0.66×	3.2%	5	0.87	2	—