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)
MGEEthis companyMGE Energy, Inc.	$80.08	21.08×	2.2×	3.85×	12.45×	-27.7%	41.5%	22.9%	18.3%	10.4%	5.0%	-2.8%	0.72×	3.05×	5.05×	0.77×	2.4%	4	1.71	4	A-
CMSCMS Energy Corporation	$69.50	19.81×	2.3×	2.46×	11.77×	27.9%	60.9%	20.2%	12.5%	11.7%	3.7%	-7.6%	2.07×	5.48×	2.19×	0.98×	3.2%	6	0.84	2	C+
DTEDTE Energy Company	$138.21	18.27×	2.17×	1.69×	13.38×	-258.9%	84.9%	15.0%	9.2%	11.9%	4.4%	-3.8%	2.16×	6.64×	2.25×	0.8×	3.3%	5	0.91	2	C+
DUKDuke Energy Corporation	$128.47	18.58×	1.76×	2.83×	11.6×	-76.7%	31.6%	26.6%	15.4%	9.6%	4.1%	-1.8%	1.75×	5.78×	2.36×	0.55×	3.6%	7	0.74	3	B-
IDAIDACORP, Inc.	$147.30	21.23×	1.92×	3.79×	13.99×	-132.1%	22.1%	21.9%	17.8%	9.1%	4.2%	-8.4%	1.03×	4.68×	2.36×	0.93×	2.7%	6	1.37	3	B
LNTAlliant Energy Corporation	$73.11	20.64×	2.28×	3.83×	14.11×	-105.3%	40.1%	23.5%	18.6%	11.0%	4.1%	-7.9%	1.68×	5.84×	2×	0.8×	3.1%	5	1.14	3	B
Peer median	—	19.81×	2.17×	2.83×	13.38×	-105.3%	40.1%	21.9%	15.4%	11.0%	4.1%	-7.6%	1.75×	5.78×	2.25×	0.8×	3.2%	6	0.91	3	—