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)
VSTthis companyVistra Corp.	$126.02	72.67×	10.71×	3.08×	14.15×	27.5%	32.9%	10.7%	5.3%	18.5%	4.7%	0.2%	3.99×	3.73×	1.62×	0.78×	0.9%	6	1.52	3	B+
AESThe AES Corporation	$14.90	11.38×	1.48×	0.83×	13.09×	-517.0%	18.1%	16.1%	7.8%	13.8%	4.2%	-15.9%	4.4×	9.61×	1.39×	0.77×	4.9%	6	0.52	3	B+
CEGConstellation Energy Corporation	$250.18	47.74×	7.62×	4.33×	20.56×	-44.2%	18.4%	12.1%	9.1%	16.0%	4.0%	1.2%	0.62×	0.93×	6.04×	1.53×	0.4%	4	1.51	3	B+
CWENClearway Energy, Inc.	$34.38	23.42×	2.06×	2.77×	12.16×	2260.2%	15.2%	12.3%	11.8%	8.8%	1.1%	9.3%	5.3×	8.55×	0.45×	1.13×	9.0%	5	0.54	2	B-
NRGNRG Energy, Inc.	$93.50	38.93×	18.47×	1.01×	13.11×	109.1%	21.8%	6.0%	2.8%	51.4%	7.0%	2.5%	9.97×	3.66×	2.4×	1.64×	1.3%	6	1.37	3	B-
TLNTalen Energy Corporation	$342.73	-78.25×	15.67×	6.52×	45.31×	-108.5%	38.1%	0.6%	-8.3%	-20.0%	0.2%	2.4%	6.24×	11.85×	0.05×	1.28×	0.0%	4	0.93	1	D+
Peer median	—	23.42×	7.62×	2.77×	13.11×	-44.2%	18.4%	12.1%	7.8%	13.8%	4.0%	2.4%	5.3×	8.55×	1.39×	1.28×	1.3%	5	0.93	3	—