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)
FPSthis companyForgent Power Solutions, Inc.	$21.78	206.89×	30.13×	11.98×	89.93×	-78.4%	31.4%	16.0%	5.8%	14.5%	11.0%	-0.2%	1.25×	2.55×	3.99×	1.54×	0.0%	4	4.1	2	C+
EROCERock, Inc.	$7.80	-62.5×	-62.84×	22.46×	-464.29×	-429.7%	20.7%	-19.0%	-32.2%	90.2%	-161.8%	2.7%	-1.11×	0.71×	-46.01×	0.9×	0.0%	—	—	2	C
POWLPowell Industries, Inc.	$139.94	20.35×	5.74×	3.33×	13.4×	-77.5%	29.4%	19.7%	16.4%	28.2%	25.4%	4.2%	0×	-1.86×	0×	2.09×	0.4%	4	7.91	4	A-
PPSIPioneer Pow	$2.36	-8.76×	1.79×	1.9×	-7.5×	-1050.4%	12.4%	-23.9%	-23.3%	-22.0%	-20.8%	-16.2%	0.05×	2.58×	0×	5.23×	31.7%	3	2.52	3	B
VRTVertiv Holdings Co	$200.21	46.42×	15.69×	6.05×	29.65×	-92.4%	36.3%	18.5%	13.0%	33.8%	18.4%	3.1%	0.82×	0.7×	22.02×	1.55×	0.1%	5	5.73	3	B
Peer median	—	5.79×	3.76×	4.69×	2.95×	-261.1%	25.1%	-0.2%	-5.2%	31.0%	-1.2%	2.9%	0.03×	0.7×	0×	1.82×	0.2%	4	5.73	3	—