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)
TOU.TOthis companyTourmaline Oil Corp.	CA$62.54	89.23×	1.52×	4.04×	7.43×	7.1%	5.5%	1.2%	4.5%	1.7%	0.2%	1.6%	0.12×	0.55×	0.99×	0.83×	5.4%	6	2.89	3	B
HWX.TOHeadwater Exploration Inc.	CA$11.22	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$17.00	-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
JOY.TOJourney Energy Inc.	CA$4.66	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-
KEL.TOKelt Exploration Ltd.	CA$9.79	23.97×	1.34×	3.27×	6.12×	-211.7%	15.4%	10.8%	13.5%	5.5%	2.5%	-3.2%	0.16×	0.65×	4.46×	1×	0.0%	7	2.84	2	B-
PEY.TOPeyto Exploration & Development Corp.	CA$23.81	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
Peer median	—	10.87×	1.34×	3.27×	5.72×	-19.3%	22.4%	14.5%	15.1%	7.3%	4.3%	-2.4%	0.16×	0.66×	4.46×	1×	4.6%	7	2.08	4	—