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)
INSWthis companyInternational Seaways, Inc.	$97.86	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
DKDelek US Holdings, Inc.	$65.33	-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+
DKLDelek Logistics Partners, LP	$51.95	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
KNTKKinetik Holdings Inc.	$48.50	13.55×	-3.95×	1.27×	5.14×	739.8%	33.8%	9.3%	29.8%	-93.0%	2.1%	3.3%	-6.84×	3.26×	0.73×	0.69×	22.4%	7	0.86	2	C+
LBRTLiberty Energy Inc.	$11.97	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.	$22.59	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	—	13.55×	1.44×	1×	5.21×	31.5%	20.9%	9.3%	3.7%	1.8%	7.5%	1.2%	1.13×	3.26×	1.15×	1.09×	8.3%	6	1.43	2	—