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)
WCP.TOthis companyWhitecap Resources Inc.	CA$16.65	11.62×	1.04×	2.21×	4.96×	132.2%	31.2%	23.0%	19.0%	8.9%	5.0%	5.3%	0.4×	1.37×	8.42×	0.68×	6.4%	8	2.53	4	A-
ATH.TOAthabasca Oil Corporation	CA$11.51	14.35×	1.98×	2.68×	6.68×	55.4%	32.3%	28.1%	18.7%	13.8%	12.3%	5.6%	0.11×	-0.23×	52×	1.78×	0.0%	6	5.82	3	B+
BIR.TOBirchcliff Energy Ltd.	CA$6.57	31.13×	0.91×	2.93×	6.73×	57.7%	23.4%	17.1%	9.3%	2.9%	2.7%	4.8%	0.28×	1.57×	2.62×	1.74×	1.6%	6	1.59	4	A-
CEI.VCoelacanth Energy Inc.	CA$0.65	-40.5×	2.66×	14.15×	233.08×	-710.6%	53.3%	-20.8%	-36.2%	-6.8%	-2.5%	-6.3%	0.37×	28.49×	-1.53×	0.13×	0.0%	7	6.77	2	C+
CJ.TOCardinal Energy Ltd.	CA$11.16	66.85×	1.67×	3.17×	7.92×	12.4%	27.5%	20.2%	4.7%	2.5%	5.3%	9.2%	0.29×	1.18×	8.41×	0.54×	8.3%	7	3.28	3	B-
HWX.TOHeadwater Exploration Inc.	CA$11.50	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-
Peer median	—	14.64×	1.98×	3.17×	6.73×	12.4%	32.3%	20.2%	9.3%	2.9%	5.3%	5.0%	0.28×	1.18×	8.41×	1.23×	1.6%	7	5.82	3	—