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)
LOPEthis companyGrand Canyon Education, Inc.	$117.23	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
WMTWalmart Inc.	$123.92	43.48×	9.55×	1.33×	21.68×	-4.0%	24.9%	4.2%	3.1%	22.0%	11.9%	1.6%	0.67×	1.21×	10.66×	0.79×	0.8%	6	6.36	3	B
COSTCostco Wholesale Corporation	$1,045.91	45.42×	11.7×	1.38×	28.37×	-72.6%	12.8%	3.9%	3.0%	25.8%	18.6%	2.2%	0.24×	-0.81×	80.59×	1.06×	0.6%	7	9.52	3	B
KOThe Coca-Cola Company	$95.19	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
PGThe Procter & Gamble Company	$165.94	21.72×	6.54×	4.08×	15.58×	31.5%	50.2%	22.7%	18.4%	29.5%	15.7%	4.3%	0.64×	1.03×	22.52×	0.68×	2.9%	8	5.43	3	B+
PMPhilip Morris International Inc.	$194.34	22.06×	-24.97×	6.14×	15.68×	-9.8%	67.1%	36.6%	27.9%	-113.5%	25.5%	4.3%	-4.89×	2.35×	9.38×	0.96×	3.5%	8	4.97	2	C+
Peer median	—	22.92×	9.35×	4.08×	18.06×	-9.8%	50.2%	22.7%	18.4%	25.8%	15.7%	2.2%	0.64×	1.21×	10.66×	0.96×	2.9%	8	5.9	3	—