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)
GHCthis companyGraham Holdings Company	$1,216.49	16.37×	0.99×	0.97×	8.4×	98.4%	27.6%	5.1%	6.0%	6.1%	2.3%	5.6%	0.36×	1.98×	2.11×	1.75×	0.7%	6	3.38	4	A
BRBRBellRing Brands, Inc.	$9.24	21.38×	-10.16×	1.99×	14.99×	1119.6%	33.3%	15.4%	9.3%	-47.6%	40.5%	5.5%	-2.45×	2.73×	5.23×	2.35×	0.0%	5	4.64	3	B
CALMCal-Maine Foods, Inc.	$66.67	11.24×	1.35×	1.22×	7.28×	109.5%	23.1%	12.0%	10.9%	12.0%	9.3%	9.3%	0×	-0.23×	0×	7.7×	6.5%	6	6.85	2	B-
COTYCoty Inc.	$4.27	-3.09×	0.61×	0.33×	189.61×	213.9%	62.9%	-1.4%	-10.4%	-19.3%	-1.0%	18.4%	1.1×	119.93×	-0.53×	0.75×	0.7%	4	-0.18	2	C+
LAURLaureate Education, Inc.	$34.51	17.63×	4.19×	2.92×	10.23×	55.0%	28.3%	25.3%	16.5%	23.7%	16.5%	5.3%	0.43×	0.71×	40.44×	0.67×	0.0%	7	3.78	4	A
LOPEGrand Canyon Education, Inc.	$117.23	21.43×	6.2×	4.19×	14.77×	53.0%	53.2%	27.4%	19.5%	28.9%	26.1%	5.1%	0.27×	0.28×	0×	3.65×	0.0%	7	16.2	4	A
Peer median	—	17.63×	1.35×	1.99×	14.77×	109.5%	33.3%	15.4%	10.9%	12.0%	16.5%	5.5%	0.27×	0.71×	0×	2.35×	0.0%	6	4.64	3	—