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)
TMUSthis companyT-Mobile US, Inc.	$165.00	20.82×	3.87×	2.59×	11.04×	78.7%	47.6%	21.2%	12.4%	18.6%	7.0%	6.7%	2.07×	3.73×	5.33×	1×	1.8%	8	1.53	3	B
TAT&T Inc.	$21.66	8.17×	1.61×	1.42×	6.1×	935.7%	59.6%	19.9%	17.4%	19.8%	5.8%	10.9%	1.57×	2.85×	3.67×	0.91×	4.6%	5	0.79	3	B+
VZVerizon Communications Inc.	$46.06	10.03×	1.65×	1.25×	7.41×	126.4%	45.6%	21.2%	12.4%	16.4%	6.2%	11.4%	1.92×	3.8×	4.37×	0.91×	6.7%	6	1.2	3	B+
Peer median	—	9.1×	1.63×	1.33×	6.76×	531.0%	52.6%	20.5%	14.9%	18.1%	6.0%	11.2%	1.75×	3.33×	4.02×	0.91×	5.6%	6	0.99	3	—