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)
HEthis companyHawaiian Electric Industries, Inc.	$9.31	17.32×	1.32×	0.69×	7.6×	-446.6%	7.6%	7.6%	4.1%	7.9%	2.3%	2.3%	1.84×	3.67×	2.09×	1.32×	0.1%	4	0.61	4	A-
AVAAvista Corporation	$40.16	16.19×	1.15×	1.59×	9.9×	5.9%	24.2%	18.0%	9.8%	7.1%	3.8%	-3.2%	1.25×	5.13×	2.39×	0.83×	5.1%	5	0.87	4	A-
CTRICenturi Holdings, Inc.	$22.31	102.64×	2.65×	0.8×	12.28×	-105.7%	8.5%	3.2%	0.8%	2.6%	4.7%	-0.4%	1.07×	3.19×	1.18×	1.78×	0.0%	7	2.45	2	C
HTOH2O America	$62.35	16.72×	1.14×	2.2×	11.38×	-256.7%	46.7%	22.6%	12.8%	6.7%	3.2%	-15.8%	1.28×	5.99×	1.99×	0.7×	3.3%	6	0.92	3	B-
MGEEMGE Energy, Inc.	$80.08	21.08×	2.2×	3.85×	12.45×	-27.7%	41.5%	22.9%	18.3%	10.4%	5.0%	-2.8%	0.72×	3.05×	5.05×	0.77×	2.4%	4	1.71	4	A-
NWNNorthwest Natural Holding Company	$51.43	16.87×	1.29×	1.48×	9.83×	-199.5%	39.6%	31.4%	8.8%	7.7%	5.2%	-10.4%	1.87×	5.77×	3.63×	0.72×	4.0%	6	0.69	2	B-
Peer median	—	16.87×	1.29×	1.59×	11.38×	-105.7%	39.6%	22.6%	9.8%	7.1%	4.7%	-3.2%	1.25×	5.13×	2.39×	0.77×	3.3%	6	0.92	3	—