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)
HGTYthis companyHagerty, Inc.	$17.55	30.55×	4.12×	0.87×	6.8×	-5.9%	80.4%	9.6%	3.4%	15.9%	6.7%	15.3%	0.76×	-0.38×	16.01×	0×	0.4%	4	3.48	2	C+
CNOCNO Financial Group, Inc.	$56.99	18.07×	1.57×	0.93×	8.6×	184.6%	44.8%	6.5%	5.1%	8.7%	1.2%	16.3%	1.54×	3.67×	1.27×	0.71×	1.6%	6	0.41	3	B+
CRVLCorVel Corporation	$83.22	25.42×	7.11×	2.92×	14.85×	-58.8%	24.3%	14.9%	11.5%	28.0%	26.1%	3.9%	0.07×	-1.17×	0×	2.03×	0.0%	6	13.68	3	B+
FGF&G Annuities & Life, Inc.	$24.44	16.32×	0.84×	0.71×	4.16×	1085.7%	30.8%	5.6%	4.6%	5.5%	0.3%	115.5%	0.47×	0.65×	1.97×	0×	3.4%	6	0.13	3	B
MCYMercury General Corporation	$82.11	9.63×	2.16×	0.87×	5.84×	-11.9%	33.9%	11.1%	9.0%	22.4%	17.0%	19.7%	0.24×	-0.95×	23.19×	0.42×	1.4%	6	2.07	4	A
PJTPJT Partners Inc.	$152.05	23.89×	13.95×	2.51×	10.6×	1.1%	32.4%	21.2%	10.5%	58.4%	17.2%	11.2%	1.34×	-0.32×	0×	27.67×	0.6%	7	5.56	4	A-
Peer median	—	18.07×	2.16×	0.93×	8.6×	1.1%	32.4%	11.1%	9.0%	22.4%	17.0%	16.3%	0.47×	-0.32×	1.27×	0.71×	1.4%	6	2.07	3	—