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)
OTTRthis companyOtter Tail Corporation	$79.30	12.26×	1.82×	2.59×	8.41×	7.2%	27.8%	26.5%	21.2%	14.8%	7.9%	2.9%	0.59×	1.47×	7.32×	2.28×	2.6%	5	1.95	4	A-
AVAAvista Corporation	$40.16	16.19×	1.15×	1.59×	9.9×	5.9%	24.2%	18.0%	9.8%	7.1%	3.8%	-3.2%	1.25×	5.13×	2.39×	0.83×	5.1%	5	0.87	4	A-
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
HEHawaiian Electric Industries, Inc.	$9.31	17.32×	1.32×	0.69×	7.6×	-446.6%	7.6%	7.6%	4.1%	7.9%	2.3%	2.3%	1.84×	3.67×	2.09×	1.32×	0.1%	4	0.61	4	A-
IDAIDACORP, Inc.	$147.30	21.23×	1.92×	3.79×	13.99×	-132.1%	22.1%	21.9%	17.8%	9.1%	4.2%	-8.4%	1.03×	4.68×	2.36×	0.93×	2.7%	6	1.37	3	B
MGEEMGE Energy, Inc.	$80.08	21.08×	2.2×	3.85×	12.45×	-27.7%	41.5%	22.9%	18.3%	10.4%	5.0%	-2.8%	0.72×	3.05×	5.05×	0.77×	2.4%	4	1.71	4	A-
Peer median	—	17.4×	1.33×	2.19×	11.59×	-132.1%	24.2%	21.9%	12.6%	7.9%	4.2%	-2.9%	1.23×	4.68×	2.39×	0.93×	2.7%	5	1.01	4	—