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)
VALthis companyValaris Limited	$78.67	3.62×	1.12×	1.5×	5.2×	-163.8%	25.0%	20.9%	41.5%	31.0%	10.7%	5.7%	0.38×	0.74×	5.02×	1.72×	0.0%	5	3.34	4	A-
AROCArchrock, Inc.	$28.07	14.06×	3.04×	3.05×	8.23×	-30.6%	48.6%	38.7%	21.6%	21.6%	10.6%	2.6%	1.62×	2.86×	3.48×	1.54×	3.1%	8	1.18	3	B-
CRCCalifornia Resources Corp	$46.19	10.72×	1.06×	1.08×	4.12×	146.0%	39.6%	23.6%	10.1%	9.9%	9.7%	14.0%	0.37×	0.99×	8.04×	0.89×	3.5%	5	1.58	2	C+
MGYMagnolia Oil & Gas Corporation	$23.15	12.51×	2.09×	3.1×	4.81×	63.5%	46.7%	33.5%	24.8%	16.8%	13.5%	10.1%	0.22×	0.17×	20.32×	1.54×	2.8%	7	5.87	4	A
MURMurphy Oil Corporation	$35.23	42.81×	0.87×	1.66×	5.01×	-28.9%	21.5%	14.4%	3.9%	2.0%	3.2%	8.9%	0.43×	1.45×	4.03×	0.85×	4.2%	7	-7.15	3	B+
PBFPBF Energy Inc.	$68.32	-19.51×	0.58×	0.11×	-21.55×	18.3%	-1.9%	-0.2%	-0.5%	-3.0%	-0.4%	-25.3%	0.55×	-9.36×	-0.3×	1.21×	4.1%	8	4.16	4	A+
Peer median	—	12.51×	1.06×	1.66×	4.81×	18.3%	39.6%	23.6%	10.1%	9.9%	9.7%	8.9%	0.43×	0.99×	4.03×	1.21×	3.5%	7	1.58	3	—