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)
BSMthis companyBlack Stone Minerals, L.P.	$13.80	10.38×	2.5×	6.66×	8.58×	145.4%	74.9%	61.8%	71.0%	26.7%	19.9%	10.6%	0.14×	0.44×	29.21×	3.88×	11.2%	7	8.64	4	A+
DKLDelek Logistics Partners, LP	$53.20	13.52×	390.45×	2.36×	9.82×	77.2%	20.9%	18.0%	17.4%	2886.2%	7.5%	-1.3%	389.2×	4.89×	1.02×	1.12×	10.0%	7	1.43	2	C
INSWInternational Seaways, Inc.	$98.54	7.74×	1.19×	2.84×	5.54×	51.6%	42.3%	36.3%	36.7%	15.3%	11.8%	1.6%	0.29×	0.89×	7.17×	3.71×	6.0%	6	6.88	4	A
LBRTLiberty Energy Inc.	$13.26	20.29×	1.44×	0.75×	5.21×	31.5%	11.4%	2.0%	3.7%	7.1%	2.1%	0.5%	0.42×	1.15×	2.02×	1.22×	1.8%	5	2.04	2	C+
NOGNorthern Oil and Gas, Inc.	$23.09	53.68×	0.99×	1×	4.27×	-964.1%	32.2%	29.3%	1.9%	1.8%	7.8%	12.1%	1.13×	2.27×	3.56×	1.09×	8.3%	3	0.61	1	C-
OIIOceaneering International, Inc.	$35.58	6.89×	2.27×	0.87×	5.25×	34.2%	20.4%	10.9%	12.7%	33.0%	16.0%	8.5%	0.46×	-0.47×	8.24×	1.99×	0.0%	6	4.42	3	B+
Peer median	—	13.52×	1.44×	1×	5.25×	34.2%	20.9%	18.0%	12.7%	15.3%	7.8%	1.6%	0.46×	1.15×	3.56×	1.22×	6.0%	6	2.04	2	—