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)
LTHthis companyLife Time Group Holdings, Inc.	$47.11	15.54×	1.85×	1.93×	15.59×	-269.4%	47.6%	16.1%	12.5%	12.0%	4.4%	-0.4%	2.16×	8.25×	0×	0.63×	0.0%	8	1.8	3	B
MTNVail Resorts, Inc.	$159.21	36.17×	22.19×	1.88×	11.55×	21.5%	41.8%	14.8%	5.2%	61.3%	7.0%	4.6%	14.23×	4.32×	2.05×	0.8×	5.9%	6	1.52	3	B-
PLNTPlanet Fitness, Inc.	$60.15	41.4×	-18.74×	6.84×	20.37×	73.3%	51.9%	29.8%	16.5%	-45.3%	10.1%	2.8%	-6×	4.48×	3.65×	2.11×	0.0%	6	1.17	2	B-
PTONPeloton Interactive, Inc.	$5.62	42.21×	-18.44×	1.05×	17.35×	201.0%	52.6%	7.6%	2.6%	-45.2%	11.6%	14.7%	-12.24×	6.8×	1.5×	2.84×	0.0%	7	-1.11	2	C+
VACMarriott Vacations Worldwide Corporation	$112.97	-6.53×	1.01×	0.4×	370.18×	-84.7%	15.1%	11.0%	-6.1%	-15.5%	5.7%	-1.4%	2.89×	264.21×	3.28×	17.74×	5.5%	3	1.19	1	C-
XPOFXponential Fitness, Inc.	$4.55	-5.6×	-1.06×	0.91×	87.68×	-258.9%	75.6%	25.3%	-10.7%	12.6%	33.2%	8.6%	-1.95×	55.38×	1.62×	0.82×	2.0%	2	-2.38	1	C-
Peer median	—	36.17×	-1.06×	1.05×	20.37×	21.5%	51.9%	14.8%	2.6%	-15.5%	10.1%	4.6%	-1.95×	6.8×	2.05×	2.11×	2.0%	6	1.17	2	—