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)
TKOthis companyTKO Group Holdings, Inc.	$197.61	86.36×	4.52×	3.57×	15.39×	254.3%	49.6%	20.3%	4.1%	5.2%	6.2%	6.9%	1.09×	2.47×	4.74×	1.26×	3.8%	7	1.64	3	B
DISThe Walt Disney Company	$119.09	16.49×	1.86×	2.17×	12.77×	-25.6%	37.8%	14.6%	13.1%	11.3%	8.1%	4.9%	0.41×	2.08×	7.63×	0.71×	0.9%	7	2.53	3	B+
FOXFox Corporation	$60.64	11.8×	1.71×	1.16×	5.98×	99.1%	36.6%	22.7%	9.8%	14.5%	14.9%	7.4%	0.65×	0.87×	12.02×	3.17×	1.4%	7	3.52	4	A-
FWONAFormula One Group	$102.99	40.26×	2.88×	4.99×	22.89×	210.2%	24.9%	13.5%	12.4%	7.2%	3.4%	3.4%	0.66×	3.53×	21.57×	1.46×	0.0%	7	3.05	3	B-
LYVLive Nation Entertainment, Inc.	$177.45	-593.75×	121.91×	1.31×	19.33×	10.2%	23.0%	5.9%	2.0%	183.0%	7.9%	0.9%	45.91×	2.69×	4.7×	1×	0.0%	5	1.99	2	C+
NFLXNetflix, Inc.	$63.70	36.34×	14.9×	8.78×	13.29×	75.2%	48.5%	29.5%	24.3%	41.3%	25.2%	2.4%	0.54×	0.18×	17.16×	1.19×	0.0%	7	8.53	3	B
Peer median	—	16.49×	2.88×	2.17×	13.29×	75.2%	36.6%	14.6%	12.4%	14.5%	8.1%	3.4%	0.65×	2.08×	12.02×	1.19×	0.0%	7	3.05	3	—