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)
MNSTthis companyMonster Beverage Corporation	$45.64	39.12×	9.07×	9.02×	27.94×	-28.7%	55.8%	29.2%	23.0%	23.1%	21.7%	2.6%	0×	-0.8×	366.57×	3.7×	0.0%	4	28.99	3	B
CELHCelsius Holdings, Inc.	$33.19	182.96×	3.66×	4.28×	54.21×	-259.7%	50.4%	5.6%	4.3%	3.7%	3.0%	3.0%	0.23×	1.33×	2.88×	1.68×	0.3%	6	3.59	4	A-
COCOThe Vita Coco Company, Inc.	$64.49	42.41×	9.1×	4.95×	30.15×	-2.5%	36.3%	13.6%	11.7%	21.5%	18.3%	1.3%	0.04×	-1.94×	0×	3.62×	0.0%	6	10.97	4	A-
FIZZNational Beverage Corp.	$37.47	17.4×	5.02×	2.7×	11.48×	1.4%	37.0%	19.5%	15.6%	28.9%	24.0%	4.9%	0.09×	-1.15×	0×	4.39×	0.0%	5	14.21	4	A-
KDPKeurig Dr Pepper Inc.	$36.94	18.31×	1.49×	2.29×	12.67×	35.3%	54.2%	22.0%	12.5%	8.1%	5.6%	4.0%	0.63×	3.6×	4.84×	0.64×	3.3%	5	0.9	2	B-
KOThe Coca-Cola Company	$96.03	22.92×	9.35×	6.27×	18.06×	-14.6%	61.6%	28.7%	27.3%	40.7%	13.0%	1.8%	1.47×	1.98×	8.32×	1.46×	2.9%	8	5.89	3	B
Peer median	—	22.92×	5.02×	4.28×	18.06×	-2.5%	50.4%	19.5%	12.5%	21.5%	13.0%	3.0%	0.23×	1.33×	2.88×	1.68×	0.3%	6	5.89	4	—