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)
SAMthis companyThe Boston Beer Company, Inc.	$220.36	19.92×	2.47×	1×	7.8×	102.3%	45.6%	6.9%	5.2%	12.8%	10.7%	10.3%	0.04×	-0.76×	0×	1.65×	0.0%	5	4.09	2	B-
CHEFThe Chefs' Warehouse, Inc.	$105.70	33.97×	4.07×	0.59×	15.75×	-65.3%	24.2%	3.7%	1.7%	12.0%	6.7%	3.6%	1.95×	4.73×	3.68×	2.05×	0.0%	8	4.9	2	C+
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-
FLOFlowers Foods, Inc.	$6.70	26.97×	1.76×	0.44×	12.14×	276.9%	48.9%	3.3%	1.6%	6.4%	3.4%	13.9%	1.6×	5.77×	2.27×	0.75×	9.1%	5	1.87	3	B
MHMcGraw Hill, Inc.	$10.85	72.11×	3.46×	1.2×	7.24×	941.7%	80.9%	15.0%	1.7%	4.9%	6.0%	9.8%	3.64×	3.53×	0×	0.77×	0.0%	7	0.54	3	B
Peer median	—	33.97×	4.07×	1.2×	12.14×	5.9%	37.0%	13.6%	1.7%	12.0%	6.7%	4.9%	1.6×	3.53×	0×	2.05×	0.0%	6	4.9	3	—