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)
FEthis companyFirstEnergy Corp.	$46.42	25.29×	2.06×	1.71×	12.26×	-297.9%	54.8%	18.8%	6.8%	8.2%	4.5%	-3.9%	2.16×	6.26×	2.49×	0.57×	3.9%	7	0.71	2	C
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+
CNPCenterPoint Energy, Inc.	$40.51	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-
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-
EDConsolidated Edison, Inc.	$117.77	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+
EIXEdison International	$59.64	5.18×	1.31×	1.2×	7.52×	1041.1%	57.8%	36.7%	23.6%	25.9%	6.3%	-3.1%	2.42×	4.87×	4.61×	0.73×	6.0%	4	0.64	4	A-
Peer median	—	18.58×	1.76×	2.46×	11.6×	-39.5%	57.8%	22.5%	12.5%	9.6%	4.0%	-3.1%	2.07×	5.48×	2.36×	0.91×	3.3%	6	0.84	3	—