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)
PRMBthis companyPrimo Brands Corporation	$22.90	102.19×	2.04×	0.92×	10.59×	143.1%	32.2%	11.3%	0.9%	2.0%	4.4%	5.1%	1.91×	4.94×	2.3×	0.95×	2.5%	6	1.14	2	C+
BUDABuda Juice Inc.	$6.52	26.79×	25.21×	7.47×	23.93×	33.4%	42.7%	27.4%	28.0%	94.5%	76.3%	3.1%	0.21×	-0.27×	0×	5.5×	3.1%	4	25.88	3	B+
COCOThe Vita Coco Company, Inc.	$62.50	42.41×	9.1×	4.95×	30.15×	5.6%	36.3%	13.6%	11.7%	21.5%	18.3%	1.3%	0.04×	-1.94×	0×	3.62×	0.0%	6	10.43	4	A-
FIZZNational Beverage Corp.	$37.21	17.4×	5.02×	2.7×	11.48×	5.9%	37.0%	19.5%	15.6%	28.9%	24.0%	4.9%	0.09×	-1.15×	0×	4.39×	0.0%	5	14.01	4	A-
KDPKeurig Dr Pepper Inc.	$36.58	18.31×	1.49×	2.29×	12.67×	36.0%	54.2%	22.0%	12.5%	8.1%	5.6%	4.0%	0.63×	3.6×	4.84×	0.64×	3.3%	5	0.79	2	C+
KOThe Coca-Cola Company	$95.81	22.92×	9.35×	6.27×	18.06×	-16.3%	61.6%	28.7%	27.3%	40.7%	13.0%	1.8%	1.47×	1.98×	8.32×	1.46×	2.9%	8	5.9	3	B
Peer median	—	22.92×	9.1×	4.95×	18.06×	5.9%	42.7%	22.0%	15.6%	28.9%	18.3%	3.1%	0.21×	-0.27×	0×	3.62×	2.9%	5	10.43	3	—