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)
SCR.TOthis companyStrathcona Resources Ltd	CA$35.40	7.02×	1.16×	1.81×	5.27×	167.4%	27.4%	25.1%	25.7%	16.5%	8.2%	3.0%	0.19×	0.75×	5.21×	1.02×	3.1%	8	2.34	4	A+
ATH.TOAthabasca Oil Corporation	CA$11.38	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+
CJ.TOCardinal Energy Ltd.	CA$10.84	66.85×	1.67×	3.17×	7.92×	12.4%	27.5%	20.2%	4.7%	2.5%	5.3%	9.2%	0.29×	1.18×	8.41×	0.54×	8.3%	7	3.28	3	B-
CNQ.TOCanadian Natural Resources Limited	CA$67.33	8.99×	2.19×	2.51×	4.88×	19.6%	23.3%	21.2%	27.9%	24.4%	7.9%	8.7%	0.44×	0.8×	9.86×	0.95×	5.0%	8	3.4	4	A-
CVE.TOCenovus Energy Inc.	CA$37.95	10.75×	1.33×	0.85×	5.15×	-17.2%	10.5%	8.8%	7.9%	12.4%	6.7%	8.1%	0.45×	1.1×	9.39×	1.57×	3.4%	6	3.22	4	A-
IPO.TOInPlay Oil Corp	CA$17.00	-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
Peer median	—	10.75×	1.67×	2.51×	5.15×	19.6%	23.3%	20.2%	7.9%	12.4%	6.7%	8.1%	0.44×	1.1×	9.39×	1.1×	5.0%	6	3.28	3	—