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)
VLOthis companyValero Energy Corporation	$354.03	21.5×	2.12×	0.41×	8.53×	-16.6%	4.4%	3.5%	1.9%	9.9%	7.1%	10.0%	0.49×	1.04×	7.76×	1.65×	2.8%	8	6.3	4	A-
CVICVR Energy, Inc.	$39.59	94.22×	3.5×	0.36×	6.59×	-52.7%	4.4%	2.3%	0.4%	3.7%	5.4%	-1.6%	2.51×	2.24×	1.59×	1.79×	0.0%	8	3.21	2	C
DINOHF Sinclair Corporation	$99.94	14.82×	0.94×	0.32×	5.84×	-39.1%	5.2%	3.5%	2.2%	6.3%	5.2%	10.1%	0.35×	1.21×	4.31×	1.94×	4.4%	8	4.62	4	A
DKDelek US Holdings, Inc.	$65.67	-78.05×	6.28×	0.17×	5.79×	-158.3%	5.3%	3.7%	-0.2%	-8.0%	9.1%	1.2%	11.7×	3.49×	1.15×	0.82×	3.4%	6	2.04	2	C+
MPCMarathon Petroleum Corporation	$386.60	12.26×	2.86×	0.37×	6.88×	-1.7%	7.5%	4.3%	3.0%	23.4%	7.0%	9.6%	1.98×	2.63×	4.08×	1.26×	2.3%	8	3.97	3	B+
PARRPar Pacific Holdings, Inc.	$68.57	4.91×	1.18×	0.24×	4.05×	187.9%	18.1%	7.2%	4.9%	24.4%	13.5%	16.6%	0.81×	1.51×	6.54×	1.6×	0.0%	8	4.63	4	A
Peer median	—	12.26×	2.86×	0.32×	5.84×	-39.1%	5.3%	3.7%	2.2%	6.3%	7.0%	9.6%	1.98×	2.24×	4.08×	1.6×	2.3%	8	3.97	3	—