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)
LLYVKthis companyLiberty Live Group	$104.36	-87.54×	-155.62×	20×	-207.88×	-81.4%	13.3%	-12.7%	-22.8%	177.2%	-2.5%	-0.4%	-33.96×	-36.53×	-1.64×	0.33×	0.0%	4	-0.14	2	C
LUMNLumen Technologies, Inc.	$4.15	-4.44×	-6.92×	0.62×	18.55×	-632.6%	46.5%	-1.5%	-14.0%	155.7%	-0.4%	4.8%	-15.85×	12.68×	-0.14×	1.8×	0.0%	4	-0.49	2	B-
NXSTNexstar Media Group, Inc.	$197.97	66.79×	2.99×	1.25×	9.7×	161.0%	39.0%	17.4%	2.2%	5.3%	4.6%	12.1%	3.32×	5.01×	2.28×	2.07×	2.7%	6	1.08	2	C+
SIRISirius XM Holdings Inc.	$32.86	8.4×	0.58×	0.79×	7.78×	-11.2%	47.0%	17.2%	9.4%	7.0%	4.6%	18.4%	0.84×	4.57×	3.2×	0.3×	5.4%	8	1.43	3	B+
Peer median	—	8.4×	0.58×	0.79×	9.7×	-11.2%	46.5%	17.2%	2.2%	7.0%	4.6%	12.1%	0.84×	5.01×	2.28×	1.8×	2.7%	6	1.08	2	—