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)
VIDAthis companyVIDA Global Inc.	$0.81	-0.91×	0.45×	4.79×	-0.14×	-143.0%	15.7%	-521.6%	-525.6%	-49.7%	-49.4%	-94.8%	0×	0.98×	0×	8.56×	0.0%	—	—	1	C-
NFLXNetflix, Inc.	$63.70	36.34×	14.9×	8.78×	13.29×	76.0%	48.5%	29.5%	24.3%	41.3%	25.2%	2.4%	0.54×	0.18×	17.16×	1.19×	0.0%	7	8.55	3	B
SIRISirius XM Holdings Inc.	$32.86	8.4×	0.58×	0.79×	7.78×	-11.2%	47.0%	17.2%	9.4%	7.0%	4.6%	18.4%	0.84×	4.57×	3.2×	0.3×	5.4%	8	1.43	3	B+
Peer median	—	22.37×	7.74×	4.78×	10.53×	32.4%	47.8%	23.3%	16.9%	24.1%	14.9%	10.4%	0.69×	2.37×	10.18×	0.74×	2.7%	8	4.99	3	—