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)
PCGthis companyPG&E Corporation	$13.02	13.62×	1.08×	1.42×	9.19×	89.9%	19.6%	19.6%	10.8%	8.3%	3.8%	-8.7%	1.88×	5.81×	1.61×	0.97×	0.9%	6	0.52	3	B
AEPAmerican Electric Power Company, Inc.	$126.10	17.31×	1.92×	2.75×	11.75×	-30.8%	31.8%	24.3%	16.4%	11.5%	4.7%	11.4%	1.61×	5.35×	2.61×	0.45×	3.4%	4	0.9	2	B-
ELCEntergy Louisiana, LLC COLLATERAL TR MT	$18.31	5.14×	0.53×	0.7×	-1,186.13×	-417.4%	66.8%	24.7%	13.6%	10.4%	0.0%	6.9%	0.18×	-1,188.1×	2.27×	-20.84×	6.0%	4	—	5	S+
EXCExelon Corporation	$45.39	15.91×	1.53×	1.82×	10.32×	-51.1%	27.9%	21.2%	11.4%	9.6%	4.0%	-5.2%	1.76×	5.45×	2.42×	0.92×	3.7%	5	0.76	3	B
GPJAGeorgia Power Company 5% JR SUB NT 77	$18.57	5.69×	0.07×	0.01×	0.24×	-3520.0%	74.7%	24.7%	14.7%	118.3%	-697.5%	-1187.9%	0.83×	0.22×	2.25×	0×	1220.3%	5	0.33	4	A+
NEENextEra Energy, Inc.	$87.19	24.25×	3.07×	6.1×	16.24×	48.4%	62.8%	30.1%	24.9%	12.5%	4.2%	1.9%	1.75×	5.78×	1.81×	0.6×	2.8%	4	1.04	4	A-
Peer median	—	15.91×	1.53×	1.82×	10.32×	-51.1%	62.8%	24.7%	14.7%	11.5%	4.0%	1.9%	1.61×	5.35×	2.27×	0.45×	3.7%	4	0.83	4	—