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)
MHthis companyMcGraw Hill, Inc.	$10.88	72.11×	3.46×	1.2×	7.24×	941.7%	80.9%	15.0%	1.7%	4.9%	6.0%	9.8%	3.64×	3.53×	0×	0.77×	0.0%	7	0.54	3	B
COURCoursera, Inc.	$3.83	-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+
PRDOPerdoceo Education Corporation	$27.12	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+
PXEDPhoenix Education Partners, Inc	$19.85	10.15×	5.51×	1.35×	6.34×	698.6%	56.7%	21.7%	13.3%	54.3%	47.7%	4.8%	0.3×	-0.31×	455.35×	1.64×	15.8%	6	4.68	4	A
SAMThe Boston Beer Company, Inc.	$212.82	19.92×	2.47×	1×	7.8×	102.3%	45.6%	6.9%	5.2%	12.8%	10.7%	10.3%	0.04×	-0.76×	0×	1.65×	0.0%	5	4.09	2	B-
SMPLThe Simply Good Foods Company	$12.27	-6.47×	0.7×	0.74×	-8.32×	167.2%	32.6%	-13.2%	-11.5%	-10.7%	-7.2%	15.5%	0.27×	-1.7×	-8.38×	5.57×	0.0%	6	1.97	3	B
Peer median	—	10.15×	1.95×	1.35×	6.34×	167.2%	54.6%	6.9%	5.2%	12.8%	10.7%	10.3%	0.11×	-0.31×	0×	2.51×	0.0%	6	4.09	3	—