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)
OPOPENWthis companyOpendoor Technologies Inc.	$0.03	0×	0×	0×	7.72×	—	8.5%	-11.1%	-11.1%	-17.9%	-16.0%	0.0%	0.01×	7.72×	-4.23×	5.22×	0.0%	—	—	—	—
WELLWelltower Inc.	$246.39	131.64×	2.93×	11.58×	60.55×	-13.5%	39.2%	3.3%	8.8%	2.2%	0.5%	2.3%	0.51×	7.08×	0.54×	5.34×	1.5%	5	4.34	3	B-
PLDPrologis, Inc.	$130.61	35.76×	2.25×	13.63×	21.35×	-26.9%	59.6%	40.2%	38.8%	6.4%	3.6%	4.2%	0.66×	4.71×	3.53×	0.23×	3.1%	5	1.91	3	B+
EQIXEquinix, Inc.	$1,060.37	55.56×	5.3×	8.1×	23.57×	-101.3%	51.3%	20.0%	14.6%	9.5%	4.4%	-0.5%	1.61×	5.16×	3.25×	1.32×	2.5%	5	2.64	2	C+
AMTAmerican Tower Corporation	$189.89	32.51×	22.55×	7.74×	20.62×	5.1%	73.7%	45.8%	23.8%	69.3%	7.0%	4.6%	12.31×	7.13×	4.79×	0.4×	3.8%	7	1.21	3	B
SPGSimon Property Group, Inc.	$229.77	13.09×	11.59×	9.48×	11.19×	0.8%	85.7%	49.9%	72.5%	88.6%	8.5%	5.3%	5.6×	3.58×	3.26×	0.16×	5.4%	5	1.74	3	B+
Peer median	—	35.76×	5.3×	9.48×	21.35×	-13.5%	59.6%	40.2%	23.8%	9.5%	4.4%	4.2%	1.61×	5.16×	3.26×	0.4×	3.1%	5	1.91	3	—