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)
DKthis companyDelek US Holdings, Inc.	$66.30	-78.05×	6.28×	0.17×	5.79×	-158.3%	5.3%	3.7%	-0.2%	-8.0%	9.1%	1.2%	11.7×	3.49×	1.15×	0.82×	3.4%	6	2.04	2	C+
CRGYCrescent Energy Company	$11.08	15.54×	0.39×	0.57×	4.64×	-1016.8%	22.6%	13.2%	3.7%	2.6%	3.5%	-4.4%	1.11×	3.42×	1.59×	1.48×	5.7%	7	0.78	2	C+
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
GELGenesis Energy, L.P.	$12.79	-21.37×	8.02×	1.17×	9.05×	-217.0%	21.1%	15.8%	-0.5%	-3.4%	6.0%	4.6%	12.79×	5.56×	0.98×	0.98×	8.0%	8	0.77	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
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-
Peer median	—	13.52×	1.19×	1.17×	5.54×	-217.0%	22.6%	18.0%	3.7%	2.6%	7.5%	1.6%	1.13×	3.42×	1.59×	1.12×	8.0%	7	0.78	2	—