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)
RBRKthis companyRubrik, Inc.	$110.75	-31.43×	-21.16×	8.35×	-43.15×	-223.5%	80.1%	-26.2%	-26.5%	67.1%	-23.8%	2.3%	-2.18×	-2.76×	-20.05×	1.69×	0.0%	2	3.08	2	C
CRWDCrowdStrike Holdings, Inc.	$229.07	-689.69×	25.17×	23.17×	586.75×	-97.4%	74.7%	-6.1%	-3.4%	-3.7%	-4.2%	1.2%	0.19×	-24.17×	-10.47×	1.77×	0.0%	5	20.62	2	C
MSFTMicrosoft Corporation	$547.19	20.72×	6.26×	8.35×	13.87×	-43.5%	67.9%	46.8%	40.3%	30.2%	20.6%	2.4%	0.29×	0.52×	50.88×	1.23×	1.0%	6	9.55	3	B+
OKTAOkta, Inc.	$177.77	63.04×	2.12×	5.09×	40.63×	-11.9%	77.4%	5.2%	8.1%	3.4%	1.9%	5.8%	0.06×	-1.23×	38.25×	1.36×	0.0%	8	8.47	3	B+
PANWPalo Alto Networks, Inc.	$332.05	721.37×	9.04×	21.65×	178.67×	-74.4%	70.4%	6.1%	2.7%	1.1%	1.0%	1.7%	0.09×	-0.01×	0×	0.87×	0.0%	4	7.67	2	B-
SSentinelOne, Inc.	$23.60	-10.2×	3.21×	4.61×	-19.84×	-0.6%	73.2%	-30.9%	-45.0%	-31.4%	-18.3%	1.6%	0.01×	0.69×	0×	1.39×	0.0%	3	3.7	2	C
Peer median	—	20.72×	6.26×	8.35×	40.63×	-43.5%	73.2%	5.2%	2.7%	1.1%	1.0%	1.7%	0.09×	-0.01×	0×	1.36×	0.0%	5	8.47	2	—