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)
SIRIthis companySirius XM Holdings Inc.	$32.86	8.4×	0.58×	0.79×	7.78×	-11.2%	47.0%	17.2%	9.4%	7.0%	4.6%	18.4%	0.84×	4.57×	3.2×	0.3×	5.4%	8	1.43	3	B+
IHRTiHeartMedia, Inc.	$1.81	-1.36×	-0.35×	0.17×	21.33×	687.2%	58.3%	5.0%	-12.2%	25.8%	4.0%	1.7%	-3.16×	19.1×	0.48×	1.51×	0.0%	5	-0.3	2	C+
LVOLiveOne, Inc.	$2.78	-2.52×	-2.72×	0.73×	-4.18×	-347.6%	15.9%	-20.1%	-27.2%	101.8%	-111.0%	-24.5%	-0.73×	-0.61×	-3.98×	0.47×	2.1%	3	-7.66	2	C
MDIAMediaCo Holding Inc.	$1.04	-0.69×	0.99×	0.35×	-3.65×	-746.6%	100.0%	-18.5%	-50.0%	-144.0%	-11.4%	2.6%	2.51×	-2.58×	-1.59×	0.46×	0.0%	5	-0.99	1	C-
TSQTownsquare Media, Inc.	$1.81	-7.24×	-1.87×	0.19×	8.94×	-281.1%	21.2%	13.1%	-2.7%	25.9%	12.0%	18.5%	-10.87×	7.61×	1.17×	0.84×	15.9%	4	-0.25	2	C
Peer median	—	-1.94×	-1.11×	0.27×	2.64×	-314.3%	39.7%	-6.7%	-19.7%	25.9%	-3.7%	2.1%	-1.94×	3.5×	-0.55×	0.66×	1.1%	5	-0.64	2	—