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)
PEY.TOthis companyPeyto Exploration & Development Corp.	CA$24.03	10.87×	1.6×	4.13×	5.72×	40.3%	58.8%	31.3%	37.9%	14.7%	5.2%	8.4%	0.41×	1.14×	4.85×	0.98×	5.8%	7	2.08	4	A
ATH.TOAthabasca Oil Corporation	CA$11.44	14.35×	1.98×	2.68×	6.68×	55.4%	32.3%	28.1%	18.7%	13.8%	12.3%	5.6%	0.11×	-0.23×	52×	1.78×	0.0%	6	5.82	3	B+
BIR.TOBirchcliff Energy Ltd.	CA$6.54	31.13×	0.91×	2.93×	6.73×	57.7%	23.4%	17.1%	9.3%	2.9%	2.7%	4.8%	0.28×	1.57×	2.62×	1.74×	1.6%	6	1.59	4	A-
HWX.TOHeadwater Exploration Inc.	CA$11.37	14.64×	2.98×	4.33×	6.48×	-59.6%	47.7%	40.2%	29.8%	20.5%	18.1%	5.0%	0.02×	-0.27×	191.03×	1.23×	4.6%	7	8.4	4	A-
IPO.TOInPlay Oil Corp	CA$17.31	-38.75×	0.82×	1.2×	4.72×	51.4%	12.3%	4.3%	-3.1%	-2.1%	1.0%	-56.6%	0.61×	2.02×	0.55×	1.1×	8.9%	3	0.69	2	C
JOY.TOJourney Energy Inc.	CA$4.67	8.15×	0.6×	1.24×	3.52×	-19.3%	22.4%	14.5%	15.1%	7.3%	4.3%	-2.4%	0.14×	0.66×	3.11×	0.65×	0.0%	6	1.01	4	A-
Peer median	—	14.35×	0.91×	2.68×	6.48×	51.4%	23.4%	17.1%	15.1%	7.3%	4.3%	4.8%	0.14×	0.66×	3.11×	1.23×	1.6%	6	1.59	4	—