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)
FUBOthis companyfuboTV Inc.	$7.71	5.65×	3.19×	0.32×	18.47×	-38522.1%	11.1%	-2.6%	5.7%	56.5%	-2.1%	46173.0%	2.43×	1.15×	-4.7×	0.84×	0.0%	2	1.6	2	C+
GOGOGogo Inc.	$3.57	48.24×	6.16×	0.68×	9.4×	1202.1%	59.1%	12.5%	1.4%	12.8%	5.2%	10.5%	9.51×	5.39×	1.67×	1.6×	0.0%	5	-0.03	1	D+
IDTIDT Corporation	$82.61	18.98×	4.36×	1.27×	8.96×	38.0%	38.3%	9.4%	6.7%	23.0%	21.7%	4.1%	0×	-2.49×	0×	1.86×	0.4%	7	6.56	4	A
NMAXNewsmax, Inc.	$7.67	-9.54×	9.41×	5.27×	-10.6×	-159.9%	37.8%	-52.7%	-52.6%	-93.8%	-61.4%	-6.7%	0.09×	0.12×	-4,310.21×	2.4×	0.1%	2	3.13	1	C-
STGWStagwell Inc.	$11.57	37.62×	1.42×	0.37×	6.39×	8.6%	36.5%	5.5%	1.0%	3.8%	2.5%	22.9%	2.12×	3.72×	1.65×	0.79×	0.0%	8	1.23	2	C
ZDZiff Davis, Inc.	$50.08	30.3×	0.82×	0.99×	5.27×	166.4%	70.0%	14.1%	3.3%	2.7%	4.8%	20.0%	0.51×	0.87×	7.87×	1.27×	0.0%	7	1.95	5	S-
Peer median	—	30.3×	4.36×	0.99×	6.39×	38.0%	38.3%	9.4%	1.4%	3.8%	4.8%	10.5%	0.51×	0.87×	1.65×	1.6×	0.0%	7	1.95	2	—