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)
MNTNthis companyMNTN, Inc Class A	$5.25	-137.24×	2.88×	3.04×	-253.99×	-340.6%	76.3%	8.3%	-2.2%	-2.1%	3.1%	5.0%	0×	79.46×	6.9×	4.18×	0.0%	6	7.24	3	B+
DLXDeluxe Corporation	$26.33	11.94×	1.49×	0.48×	5.95×	179.1%	53.1%	12.1%	3.8%	12.0%	7.9%	17.3%	2.26×	3.27×	2.12×	1.04×	5.4%	7	1.81	4	A-
IDTIDT Corporation	$82.61	18.98×	4.36×	1.27×	8.96×	38.0%	38.3%	9.4%	6.7%	23.0%	21.7%	4.1%	0×	-2.49×	0×	1.86×	0.4%	7	6.56	4	A
NMAXNewsmax, Inc.	$7.67	-9.54×	9.41×	5.27×	-10.6×	-159.9%	37.8%	-52.7%	-52.6%	-93.8%	-61.4%	-6.7%	0.09×	0.12×	-4,310.21×	2.4×	0.1%	2	3.13	1	C-
STGWStagwell Inc.	$11.57	37.62×	1.42×	0.37×	6.39×	8.6%	36.5%	5.5%	1.0%	3.8%	2.5%	22.9%	2.12×	3.72×	1.65×	0.79×	0.0%	8	1.23	2	C
Peer median	—	15.46×	2.92×	0.87×	6.17×	23.3%	38.1%	7.4%	2.4%	7.9%	5.2%	10.7%	1.1×	1.69×	0.82×	1.45×	0.2%	7	2.47	3	—