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)
TDWthis companyTidewater Inc.	$71.43	7.55×	1.85×	1.87×	6.01×	291.2%	30.8%	21.4%	24.7%	24.5%	13.8%	14.0%	0.5×	0.23×	4.39×	2.9×	0.0%	5	3.54	4	A-
BSMBlack Stone Minerals, L.P.	$13.80	10.38×	2.5×	6.66×	8.58×	145.4%	74.9%	61.8%	71.0%	26.7%	19.9%	10.6%	0.14×	0.44×	29.21×	3.88×	11.2%	7	8.64	4	A+
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
HPHelmerich & Payne, Inc.	$35.54	-13.31×	0.8×	0.59×	6.51×	422.2%	14.8%	6.2%	-4.4%	-6.1%	3.9%	5.3%	0.85×	3.18×	2.15×	1.8×	4.6%	5	2.06	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
LBRTLiberty Energy Inc.	$13.26	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+
Peer median	—	10.38×	1.44×	2.36×	6.51×	77.2%	20.9%	18.0%	17.4%	15.3%	7.5%	1.6%	0.42×	1.15×	2.15×	1.8×	6.0%	6	2.06	2	—