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)
KMIthis companyKinder Morgan, Inc.	$30.63	20.07×	1.96×	3.61×	12.49×	24.2%	43.7%	28.4%	18.0%	9.8%	5.3%	4.7%	1.04×	4.32×	2.67×	0.64×	4.3%	8	1.33	2	B-
EPDEnterprise Products Partners L.P.	$37.01	12.05×	2.36×	1.33×	10.71×	41.7%	13.6%	13.1%	11.1%	19.6%	10.3%	4.2%	1.17×	3.47×	4.9×	1.04×	6.7%	5	2.07	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
MPLXMPLX Lp	$56.59	11.07×	3.8×	4.6×	10.75×	81.3%	45.2%	40.3%	41.6%	34.3%	11.5%	7.5%	1.83×	3.29×	4.84×	1.23×	7.4%	7	2.02	3	B+
NGLNGL Energy Partners LP	$15.28	-3.53×	60.45×	0.5×	14.28×	44.1%	23.7%	12.2%	-5.7%	-695.5%	11.0%	9.2%	129.59×	9.73×	1.51×	1.05×	7.2%	4	1.51	1	C-
OKEONEOK, Inc.	$86.40	13.54×	2.06×	1.38×	10.15×	149.2%	21.5%	20.7%	10.1%	15.1%	8.6%	5.3%	1.46×	4.2×	3.91×	0.71×	5.6%	6	1.76	3	B+
Peer median	—	11.07×	3.8×	1.33×	10.71×	44.1%	21.5%	15.8%	10.1%	15.1%	10.3%	5.3%	1.83×	4.2×	3.91×	1.04×	7.2%	6	1.76	2	—