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)
TPX-B.TOthis companyMolson Coors Canada Inc.	CA$56.85	-4.36×	0.91×	0.84×	-9.58×	6.9%	38.4%	-21.0%	-19.2%	-20.9%	-10.2%	11.4%	0.62×	-3.53×	-9.43×	0.55×	4.0%	5	0.24	2	B-
BR.TOBig Rock Brewery Inc.	CA$0.60	-20×	0.78×	0.4×	13.76×	-936.8%	34.6%	-0.4%	-1.9%	-3.7%	-0.5%	-34.1%	0.52×	5.4×	-0.19×	1.04×	0.0%	3	-2.21	—	—
CSW-A.TOCorby Spirit and Wine Limited	CA$16.00	13.52×	2.4×	1.66×	8.19×	92.5%	48.9%	19.8%	12.3%	17.8%	11.9%	7.5%	0.56×	1.54×	7.31×	2.34×	5.9%	7	3.18	4	A-
DWDWS.VDiamond Estates Wines & Spirits, Inc.	CA$0.17	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	-3.24×	1.59×	1.03×	10.97×	-422.2%	41.8%	9.7%	5.2%	7.0%	5.7%	-13.3%	0.54×	3.47×	3.56×	1.69×	3.0%	5	0.49	4	—