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)
TPZ.TOthis companyTopaz Energy Corp.	CA$28.25	32.79×	2.79×	13.04×	14.43×	-11.8%	56.3%	50.7%	39.6%	8.5%	5.5%	7.2%	0.38×	1.71×	6.15×	11.26×	4.9%	5	4.31	3	B-
FRU.TOFreehold Royalties Ltd.	CA$16.27	27.12×	2.49×	7.95×	11.08×	-9.8%	62.9%	53.1%	29.3%	9.2%	9.3%	7.7%	0.29×	1.14×	9.06×	1.41×	7.1%	7	4.36	3	B+
GEI.TOGibson Energy Inc.	CA$31.13	20.76×	5.01×	0.38×	12.06×	33.3%	4.0%	3.3%	1.8%	24.1%	6.9%	5.0%	3.46×	4.87×	2.48×	1.05×	6.8%	6	2.94	2	C+
KEY.TOKeyera Corp.	CA$50.28	23.28×	3.65×	1.47×	11.85×	-10.7%	14.7%	12.2%	6.3%	15.6%	6.1%	4.9%	2.28×	3.34×	3.45×	1.76×	4.8%	5	1.05	2	C+
PSK.TOPrairieSky Royalty Ltd.	CA$34.44	31.07×	2.47×	13.15×	15.09×	13.8%	67.6%	59.1%	42.9%	8.1%	7.1%	4.1%	0.1×	0.56×	21.23×	0.64×	3.9%	9	10.59	3	B
TRP.TOTC Energy Corporation	CA$87.51	23.11×	2.88×	5.17×	12×	-126.9%	50.0%	44.2%	23.2%	12.9%	4.8%	2.6%	2.23×	5.23×	1.98×	0.63×	4.6%	7	0.88	2	C
Peer median	—	23.28×	2.88×	5.17×	12×	-9.8%	50.0%	44.2%	23.2%	12.9%	6.9%	4.9%	2.23×	3.34×	3.45×	1.05×	4.8%	7	2.94	2	—