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)
MTNthis companyVail Resorts, Inc.	$159.18	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-
BYDBoyd Gaming Corporation	$77.74	3.78×	2.67×	1.7×	3.34×	431.9%	42.1%	21.4%	45.0%	70.7%	12.1%	5.6%	1.04×	0.85×	5.56×	0.54×	0.8%	7	2.09	4	A-
CHDNChurchill Downs Incorporated	$98.66	21.23×	7.98×	2.76×	12.13×	52.5%	33.6%	25.2%	13.0%	37.6%	7.8%	3.8%	5.15×	4.59×	2.47×	0.6×	0.4%	7	1.59	3	B+
LEALear Corporation	$111.86	13.94×	1.21×	0.26×	6.64×	-5.0%	8.2%	4.4%	1.9%	8.7%	8.5%	8.7%	0.81×	2.22×	10.39×	1.35×	2.7%	6	2.79	4	A-
LTHLife Time Group Holdings, Inc.	$46.99	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
REYNReynolds Consumer Products Inc.	$24.40	16.03×	2.14×	1.3×	10.49×	63.4%	24.6%	13.2%	8.1%	13.4%	8.6%	6.6%	0.78×	2.64×	5.72×	1.93×	4.0%	7	2.54	4	A-
Peer median	—	15.54×	2.14×	1.7×	10.49×	52.5%	33.6%	16.1%	12.5%	13.4%	8.5%	5.6%	1.04×	2.64×	5.56×	0.63×	0.8%	7	2.09	4	—