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)
NAVNthis companyNavan, Inc.	$26.09	-7.18×	2.37×	4.07×	-8.62×	-222.2%	71.3%	-28.0%	-56.7%	-32.9%	-14.1%	0.5%	0.14×	1.44×	-3.84×	4.07×	0.0%	6	6.52	2	C+
BKNGBooking Holdings Inc.	$162.18	32.16×	-31.16×	6.46×	19.08×	52.2%	100.0%	34.5%	20.1%	-96.9%	50.8%	5.2%	-3.46×	0.23×	5.74×	1.33×	0.7%	6	5.84	3	B-
SABRSabre Corporation	$1.78	1.01×	-0.51×	0.19×	13.38×	1434.4%	56.4%	12.7%	18.9%	-49.9%	9.9%	-40.1%	-4.24×	11.68×	0.79×	1.07×	0.0%	7	-0.44	3	B
TRIPTripadvisor, Inc.	$7.08	45.5×	2.82×	0.96×	9.47×	1028.1%	62.0%	4.2%	2.1%	6.2%	3.6%	9.0%	1.94×	1×	1.27×	1.29×	0.0%	8	1.61	2	C
WEXWEX Inc.	$185.08	17.38×	4.28×	1.99×	9.29×	116.1%	54.9%	25.4%	11.4%	24.6%	7.6%	5.9%	3.94×	3.97×	2.81×	1.05×	0.0%	5	0.84	3	B+
Peer median	—	24.77×	1.16×	1.48×	11.43×	572.1%	59.2%	19.0%	15.2%	-21.9%	8.7%	5.6%	-0.76×	2.49×	2.04×	1.18×	0.0%	7	1.22	3	—