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)
GFUZWthis companyGeneral Fusion Group Ltd. Warrants	$0.95	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FTSFortis Inc.	$59.68	20.96×	1.58×	3.1×	12.23×	-103.5%	72.3%	28.7%	14.8%	7.6%	4.1%	-5.8%	1.46×	5.83×	2.36×	0.51×	2.3%	6	0.85	2	B-
FTS.TOFortis Inc.	CA$84.31	20.99×	1.51×	2.95×	11.93×	-123.3%	72.3%	28.7%	14.8%	7.6%	4.1%	-6.0%	1.46×	5.83×	2.36×	0.51×	2.4%	4	0.87	2	B-
H.TOHydro One Limited	CA$57.39	24.5×	2.59×	3.62×	15.25×	-141.3%	24.8%	24.8%	14.8%	10.6%	5.2%	-0.8%	1.52×	5.53×	3.23×	0.61×	2.4%	6	1.38	3	B-
EMA-PC.TOEmera Incorporated	CA$25.30	19.95×	1.51×	2.44×	11.85×	-294.7%	24.6%	18.7%	13.1%	8.1%	3.5%	-8.5%	1.62×	6.07×	1.5×	0.66×	3.2%	8	0.7	3	B-
EMA-PH.TOEmera Incorporated	CA$25.12	19.95×	1.51×	2.44×	11.85×	-294.7%	24.6%	18.7%	13.1%	8.1%	3.5%	-8.5%	1.62×	6.07×	1.5×	0.66×	3.2%	8	0.62	3	B-
Peer median	—	20.96×	1.51×	2.95×	11.93×	-141.3%	24.8%	24.8%	14.8%	8.1%	4.1%	-6.0%	1.52×	5.83×	2.36×	0.61×	2.4%	6	0.85	3	—