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)
SRJNthis companySpire Inc. 6.375% Junior Subord	$20.69	32.11×	1.82×	4.2×	13.67×	-327.3%	29.1%	23.7%	13.4%	5.8%	2.6%	-10.5%	1.15×	5.28×	2.12×	1.59×	2.9%	6	0.45	3	B+
NEENextEra Energy, Inc.	$87.05	24.25×	3.07×	6.1×	16.24×	46.4%	62.8%	30.1%	24.9%	12.5%	4.2%	1.9%	1.75×	5.78×	1.81×	0.6×	2.8%	4	1.06	3	B+
SOThe Southern Company	$93.65	22.13×	2.67×	3.25×	11.76×	-65.7%	29.8%	24.6%	14.7%	12.1%	4.2%	-3.1%	2.06×	5.05×	2.2×	0.65×	3.1%	7	1.03	3	B
DUKDuke Energy Corporation	$128.62	18.58×	1.76×	2.83×	11.6×	-68.0%	31.6%	26.6%	15.4%	9.6%	4.1%	-1.8%	1.75×	5.78×	2.36×	0.55×	3.6%	6	0.75	3	B+
CEGConstellation Energy Corporation	$275.90	47.74×	7.62×	4.33×	20.56×	-46.7%	18.4%	12.1%	9.1%	16.0%	4.0%	1.2%	0.62×	0.93×	6.04×	1.53×	0.4%	5	1.64	4	A-
AEPAmerican Electric Power Company, Inc.	$128.38	17.31×	1.92×	2.75×	11.75×	-21.3%	31.8%	24.3%	16.4%	11.5%	4.7%	11.4%	1.61×	5.35×	2.61×	0.45×	3.4%	4	0.89	2	B-
Peer median	—	22.13×	2.67×	3.25×	11.76×	-46.7%	31.6%	24.6%	15.4%	12.1%	4.2%	1.2%	1.75×	5.35×	2.36×	0.6×	3.1%	5	1.03	3	—