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)
CQPthis companyCheniere Energy Partners, L.P.	$57.19	8.67×	8.2×	2.41×	9.12×	535.1%	34.3%	33.3%	27.8%	94.6%	22.3%	9.9%	4.65×	3.27×	4.76×	0.78×	8.0%	7	2.45	3	B+
EEExcelerate Energy, Inc.	$37.81	21.41×	1.23×	0.68×	9.38×	-48.2%	32.2%	24.5%	3.2%	5.7%	6.6%	33.1%	2.1×	2.13×	3.2×	2.43×	1.0%	7	1.99	3	B
LNGCheniere Energy, Inc.	$282.55	8.04×	5.4×	2.18×	6.24×	194.8%	29.0%	27.0%	27.1%	67.3%	9.4%	5.8%	3.61×	2.42×	5.59×	0.94×	1.1%	6	2.34	3	B+
LPGDorian LPG Ltd.	$46.01	7.52×	1.28×	3.03×	6.24×	257.2%	54.1%	43.1%	40.2%	17.0%	11.2%	8.0%	0.62×	1.3×	7.09×	2.67×	7.2%	7	3.7	5	A+
NEXTNextdecade Corp	$6.15	-4.5×	14.49×	0×	-30.17×	-611.9%	0.0%	0.0%	0.0%	-321.4%	-2.0%	-363.1%	90.8×	-25.96×	-1.33×	0.54×	0.0%	1	0.01	1	D+
VGVenture Global, Inc.	$11.73	7.33×	2.45×	1.2×	8.53×	-1667.1%	49.3%	36.6%	19.6%	40.0%	8.2%	-41.1%	5.18×	5.65×	3.46×	0.93×	2.8%	6	1.17	3	B-
Peer median	—	7.52×	2.45×	1.2×	6.24×	-48.2%	32.2%	27.0%	19.6%	17.0%	8.2%	5.8%	3.61×	2.13×	3.46×	0.94×	1.1%	6	1.99	3	—