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)
VSNTthis companyVersant Media Group, Inc. Class A	$34.47	7×	0.63×	0.97×	3.3×	679.7%	56.1%	19.0%	13.9%	9.0%	8.2%	28.5%	0.1×	0.41×	97.85×	4.02×	0.0%	6	1.62	4	A-
FOXFox Corporation	$59.82	11.8×	1.71×	1.16×	5.98×	112.7%	36.6%	22.7%	9.8%	14.5%	14.9%	7.4%	0.65×	0.87×	12.02×	3.17×	1.4%	7	3.42	4	A-
NMAXNewsmax, Inc.	$7.67	-9.54×	9.41×	5.27×	-10.6×	-159.9%	37.8%	-52.7%	-52.6%	-93.8%	-61.4%	-6.7%	0.09×	0.12×	-4,310.21×	2.4×	0.1%	2	3.13	1	C-
NWSNews Corporation	$28.76	27.24×	1.83×	1.73×	10.74×	-40.3%	56.9%	11.4%	6.3%	6.7%	5.7%	5.2%	0.34×	0.54×	0×	1.62×	1.3%	7	2.53	3	B
NXSTNexstar Media Group, Inc.	$197.97	66.79×	2.99×	1.25×	9.7×	161.0%	39.0%	17.4%	2.2%	5.3%	4.6%	12.1%	3.32×	5.01×	2.28×	2.07×	2.7%	6	1.08	2	C+
SBGISinclair, Inc.	$13.87	-9.5×	2.39×	0.33×	8.34×	742.9%	36.1%	4.9%	-3.5%	-25.3%	1.9%	10.9%	10.2×	6.47×	0.39×	2.42×	6.5%	6	1.03	2	C+
Peer median	—	11.8×	2.39×	1.25×	8.34×	112.7%	37.8%	11.4%	2.2%	5.3%	4.6%	7.4%	0.65×	0.87×	0.39×	2.4×	1.4%	6	2.53	2	—