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)
VACthis companyMarriott Vacations Worldwide Corporation	$112.97	-6.53×	1.01×	0.4×	370.18×	-84.7%	15.1%	11.0%	-6.1%	-15.5%	5.7%	-1.4%	2.89×	264.21×	3.28×	17.74×	5.5%	3	1.19	1	C-
CAKEThe Cheesecake Factory Incorporated	$108.80	15.78×	5.34×	0.62×	19.75×	-51.1%	78.3%	5.0%	4.0%	34.0%	6.3%	6.7%	7.93×	11.5×	17.93×	0.59×	2.2%	6	14	3	B
DRVNDriven Brands Holdings Inc.	$11.85	17.44×	3.15×	1.3×	12.66×	-532.9%	50.8%	13.9%	7.5%	18.3%	7.0%	4.5%	3.47×	6.52×	2.14×	0.75×	0.0%	7	0.93	4	A-
FUNSix Flags Entertainment Corporation	$10.53	-0.96×	2.83×	0.5×	-7.92×	679.9%	35.8%	-44.4%	-51.6%	-290.9%	-17.4%	-9.8%	9.82×	-6.12×	-3.82×	0.69×	0.0%	5	-0.68	2	C
MCRIMonarch Casino & Resort, Inc.	$109.19	17.24×	3.26×	3.21×	9.06×	-34.9%	45.1%	25.1%	18.6%	18.9%	19.0%	7.3%	0.05×	-0.38×	70.55×	0.86×	1.3%	8	10.08	4	A
PENNPENN Entertainment, Inc.	$18.37	-2.53×	1.16×	0.31×	306.99×	-63.8%	27.4%	3.9%	-12.1%	-46.0%	2.1%	-6.5%	4.57×	240.34×	0.67×	0.79×	0.0%	6	0.34	1	C-
Peer median	—	15.78×	3.15×	0.62×	12.66×	-51.1%	45.1%	5.0%	4.0%	18.3%	6.3%	4.5%	4.57×	6.52×	2.14×	0.75×	0.0%	6	0.93	3	—