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)
STGWthis companyStagwell Inc.	$11.57	37.62×	1.42×	0.37×	6.39×	8.6%	36.5%	5.5%	1.0%	3.8%	2.5%	22.9%	2.12×	3.72×	1.65×	0.79×	0.0%	8	1.23	2	C
DSPViant Technology Inc.	$13.67	23.61×	2.41×	0.57×	0.92×	-92.0%	45.8%	3.5%	2.4%	10.2%	3.7%	26.1%	0.26×	-5.5×	0×	2.4×	0.0%	5	3.83	3	B+
MNTNMNTN, Inc Class A	$5.25	-137.24×	2.88×	3.04×	-253.99×	-340.6%	76.3%	8.3%	-2.2%	-2.1%	3.1%	5.0%	0×	79.46×	6.9×	4.18×	0.0%	6	7.24	3	B+
OMCOmnicom Group Inc.	$87.93	-299.07×	1.35×	0.94×	26.88×	53.0%	17.3%	15.0%	-0.3%	-0.5%	1.5%	17.1%	1.06×	7.14×	9.82×	0.93×	3.4%	5	1.23	3	B-
PUBMPubMatic, Inc.	$18.43	-28.61×	1.59×	1.47×	11.34×	-18.9%	63.6%	-6.1%	-5.1%	-5.5%	-5.0%	16.0%	0.17×	-3.65×	0×	1.39×	0.0%	5	1.72	2	B-
ZDZiff Davis, Inc.	$50.08	30.3×	0.82×	0.99×	5.27×	166.4%	70.0%	14.1%	3.3%	2.7%	4.8%	20.0%	0.51×	0.87×	7.87×	1.27×	0.0%	7	1.95	5	S-
Peer median	—	-28.61×	1.59×	0.99×	5.27×	-18.9%	63.6%	8.3%	-0.3%	-0.5%	3.1%	17.1%	0.26×	0.87×	6.9×	1.39×	0.0%	5	1.95	3	—