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)
NRUCthis companyNational Rural Utilities Cooper	$19.96	0×	0×	0×	2,381.27×	—	100.0%	63.7%	61.8%	8.0%	43.0%	0.0%	10.18×	2,381.27×	-0.18×	0.11×	0.0%	—	—	2	C
CMSDCMS Energy Corporation 5.875% Junior Subordinated Notes due 2079	$20.27	19.81×	2.3×	2.46×	11.77×	27.9%	60.9%	20.2%	12.5%	11.7%	3.7%	-7.6%	2.07×	5.48×	2.19×	0.98×	3.2%	6	16.79	1	C-
DUKBDuke Energy Corporation 5.625%	$20.56	3.9×	0.37×	0.59×	7.07×	-239.7%	31.6%	26.6%	15.4%	9.6%	4.1%	-8.9%	1.77×	5.85×	2.36×	0.55×	17.3%	7	0.39	4	A
MGRAffiliated Managers Group, Inc.	$18.70	0.87×	0.2×	0.28×	2.59×	3257.6%	62.0%	34.0%	30.9%	22.1%	6.5%	154.2%	0.84×	1.99×	0×	0×	0.2%	7	2.62	5	S-
SOJCThe Southern Company JR 2017B NT 77	$18.72	5.48×	0.66×	0.81×	6.81×	-277.5%	29.8%	24.7%	14.7%	12.1%	4.2%	-15.1%	2.09×	5.14×	2.2×	0.65×	12.6%	6	0.55	4	A+
SOJDSouthern Company (The) Series 2	$17.54	5.14×	0.62×	0.76×	6.7×	-319.9%	29.8%	24.7%	14.7%	12.1%	4.2%	-16.1%	2.09×	5.14×	2.2×	0.65×	13.5%	6	0.56	4	A+
Peer median	—	5.14×	0.62×	0.76×	6.81×	-239.7%	31.6%	24.7%	14.7%	12.1%	4.2%	-8.9%	2.07×	5.14×	2.2×	0.65×	12.6%	6	0.56	4	—