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)
NWEthis companyNorthwestern Energy Group Inc	$84.17	21.88×	1.37×	2.46×	12.58×	-124.1%	82.3%	20.2%	11.2%	6.3%	3.9%	-3.3%	1.19×	5.84×	2.17×	0.72×	4.1%	7	0.96	2	C+
BKHBlack Hills Corporation	$86.45	17.4×	1.33×	2.19×	11.59×	-185.9%	38.5%	23.3%	12.6%	7.6%	4.6%	-2.9%	1.23×	5.46×	2.6×	1.35×	3.9%	5	1.01	3	B
CMSCMS Energy Corporation	$69.50	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	0.84	2	C+
CMS.PBConsumers Energy Company	$74.89	20.37×	1.73×	2.53×	10.31×	63.4%	41.5%	20.2%	12.5%	8.5%	3.7%	10.3%	1.08×	3.85×	2.16×	1.04×	5.8%	7	0.94	3	B+
CNPCenterPoint Energy, Inc.	$40.87	23.81×	2.24×	2.68×	13.22×	-225.7%	28.7%	22.5%	11.2%	9.4%	4.0%	-9.5%	2.12×	6.42×	2.34×	0.91×	2.3%	5	0.9	2	B-
DUKDuke Energy Corporation	$128.47	18.58×	1.76×	2.83×	11.6×	-76.7%	31.6%	26.6%	15.4%	9.6%	4.1%	-1.8%	1.75×	5.78×	2.36×	0.55×	3.6%	7	0.74	3	B-
Peer median	—	19.81×	1.76×	2.53×	11.6×	-76.7%	38.5%	22.5%	12.5%	9.4%	4.0%	-2.9%	1.75×	5.48×	2.34×	0.98×	3.6%	6	0.9	3	—