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)
WMGthis companyWarner Music Group Corp.	$31.38	48.66×	27.32×	2.64×	21.16×	-67.7%	45.8%	10.3%	5.4%	56.4%	9.2%	3.0%	7.12×	3.96×	4.36×	0.66×	2.2%	6	1.72	3	B-
RSVRReservoir Media, Inc.	$10.48	75.31×	1.7×	3.65×	15.77×	-348.4%	64.7%	21.8%	4.7%	2.2%	3.0%	7.7%	1.23×	6.39×	1.45×	1.41×	0.0%	3	1.07	2	C
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	—	41.86×	1.14×	2.22×	11.78×	-179.8%	55.9%	19.5%	7.1%	4.6%	3.8%	13.1%	1.03×	5.48×	2.33×	0.86×	2.7%	6	1.25	3	—