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)
KOthis companyThe Coca-Cola Company	$95.83	22.92×	9.35×	6.27×	18.06×	-16.3%	61.6%	28.7%	27.3%	40.7%	13.0%	1.8%	1.47×	1.98×	8.32×	1.46×	2.9%	8	5.9	3	B
CELHCelsius Holdings, Inc.	$32.57	182.96×	3.66×	4.28×	54.21×	-272.5%	50.4%	5.6%	4.3%	3.7%	3.0%	3.0%	0.23×	1.33×	2.88×	1.68×	0.3%	5	2.99	3	B-
COCOThe Vita Coco Company, Inc.	$63.70	42.41×	9.1×	4.95×	30.15×	5.6%	36.3%	13.6%	11.7%	21.5%	18.3%	1.3%	0.04×	-1.94×	0×	3.62×	0.0%	6	10.43	4	A-
FIZZNational Beverage Corp.	$37.24	17.4×	5.02×	2.7×	11.48×	5.9%	37.0%	19.5%	15.6%	28.9%	24.0%	4.9%	0.09×	-1.15×	0×	4.39×	0.0%	5	14.01	4	A-
KDPKeurig Dr Pepper Inc.	$36.73	18.31×	1.49×	2.29×	12.67×	36.0%	54.2%	22.0%	12.5%	8.1%	5.6%	4.0%	0.63×	3.6×	4.84×	0.64×	3.3%	5	0.79	2	C+
MNSTMonster Beverage Corporation	$45.26	39.32×	9.07×	9.02×	27.94×	-32.3%	55.8%	29.2%	23.0%	23.1%	21.7%	2.6%	0×	-0.8×	366.57×	3.7×	0.0%	6	30.97	3	B
Peer median	—	39.32×	5.02×	4.28×	27.94×	5.6%	50.4%	19.5%	12.5%	21.5%	18.3%	3.0%	0.09×	-0.8×	2.88×	3.62×	0.0%	5	10.43	3	—