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)
ORSTED.COthis companyØrsted A/S	DKK 147.25	62.74×	1.35×	2.54×	15.36×	-559.5%	-2.7%	-2.7%	3.8%	2.0%	-0.5%	-19.6%	1.14×	5.03×	-0.6×	1.94×	0.0%	3	1.31	2	C
EDEDPR.LSEDP Renováveis, S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FORTUM.HEFortum Oyj	€23.57	21.39×	1.91×	3.27×	13.61×	846.2%	27.4%	18.8%	15.3%	9.0%	5.0%	2.1%	0.57×	1.44×	5.96×	2.2×	7.7%	6	2.83	3	B
VER.VIVerbund AG	€71.80	14.45×	2.08×	2.69×	8.83×	-15.5%	29.1%	26.0%	18.6%	14.4%	9.5%	2.6%	0.24×	0.88×	28.26×	0.98×	4.5%	5	3.13	4	A+
Peer median	—	17.92×	2×	2.98×	11.22×	415.4%	28.2%	22.4%	17.0%	11.7%	7.2%	2.3%	0.4×	1.16×	17.11×	1.59×	6.1%	6	2.98	4	—