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)
PMthis companyPhilip Morris International Inc.	$194.34	22.06×	-24.97×	6.14×	15.68×	-9.8%	67.1%	36.6%	27.9%	-113.5%	25.5%	4.3%	-4.89×	2.35×	9.38×	0.96×	3.5%	8	4.97	2	C+
MOAltria Group, Inc.	$75.26	14.03×	-27.61×	4.8×	10.89×	31.2%	72.2%	59.8%	34.5%	-198.4%	34.3%	9.4%	-7.34×	1.96×	10.23×	0.61×	7.2%	7	5.24	2	B-
TPBTurning Point Brands, Inc.	$64.85	34.09×	5.6×	4.29×	17.87×	-34.1%	57.1%	20.6%	12.6%	16.4%	11.3%	2.2%	0.87×	0.74×	3.76×	5.56×	0.3%	5	3.9	2	B-
Peer median	—	24.06×	-11×	4.54×	14.38×	-1.5%	64.6%	40.2%	23.5%	-91.0%	22.8%	5.8%	-3.23×	1.35×	6.99×	3.08×	3.7%	6	4.57	2	—