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)
LAURthis companyLaureate Education, Inc.	$34.19	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
APEIAmerican Public Education, Inc.	$38.17	27×	2.31×	1.05×	10.41×	-105.0%	51.7%	8.3%	4.9%	10.7%	8.1%	6.8%	0.55×	-0.21×	12.73×	3.46×	0.4%	8	4.15	3	B+
COURCoursera, Inc.	$3.82	-23.74×	1.9×	1.59×	-24.44×	333.3%	54.6%	-10.3%	-6.7%	-8.0%	-12.2%	8.9%	0.01×	46.06×	0×	2.51×	0.0%	3	0.42	2	C+
CVSACovista Inc.	$113.57	16.34×	3.02×	2.24×	10.94×	94.4%	57.3%	19.6%	12.9%	17.4%	12.1%	9.0%	0.63×	1.12×	9.79×	1.09×	0.0%	8	4.21	3	B+
LOPEGrand Canyon Education, Inc.	$116.22	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
PRDOPerdoceo Education Corporation	$27.03	11.87×	1.95×	2.25×	7.07×	45.3%	71.7%	23.2%	18.9%	16.4%	12.6%	11.4%	0.11×	-0.1×	30.32×	5.06×	1.9%	8	6.34	4	A+
Peer median	—	16.34×	2.31×	2.24×	10.41×	53.0%	54.6%	19.6%	12.9%	16.4%	12.1%	8.9%	0.27×	0.28×	9.79×	3.46×	0.0%	8	4.21	3	—