Undervalued over 20% based on DCF

Results

33

6 new

Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

33 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	XOM	US$165.11	3.1%	48.4%	US$678.9b	US$169.68	20.7	5.9%	2.5%
	CVX	US$205.27	2.6%	29.8%	US$402.7b	US$217.88	19.6	2.0%	3.5%
	PSX New	US$242.87	4.0%	86.9%	US$96.9b	US$221.68	13.7	-3.1%	2.1%
	SLB	US$53.87	0.2%	51.3%	US$80.0b	US$61.93	25.8	15.5%	2.2%
	KMI	US$30.98	-5.6%	16.0%	US$69.0b	US$35.81	20.0	4.5%	3.8%
	TRGP New	US$299.10	8.5%	83.2%	US$64.1b	US$306.86	28.4	13.2%	1.7%
	BKR	US$62.34	-3.8%	39.3%	US$61.9b	US$71.91	20.0	8.3%	1.5%
	FTI	US$77.45	-1.5%	114.4%	US$30.4b	US$75.81	25.8	7.5%	0.3%
	TPL	US$383.64	7.0%	26.2%	US$26.5b	US$442.00	48.9	16.0%	0.6%
	FRO	US$43.67	6.0%	112.3%	US$9.7b	US$44.25	10.7	-17.0%	4.0%
	RRC	US$41.06	1.8%	23.1%	US$9.6b	US$45.64	11.2	2.3%	1.0%
	NOV	US$20.42	-3.4%	55.9%	US$7.3b	US$22.24	76.6	31.4%	2.2%
	WHD	US$69.43	-5.3%	64.0%	US$5.6b	US$67.56	59.1	54.6%	0.9%
	MUR	US$37.41	8.2%	55.5%	US$5.4b	US$39.93	18.2	13.4%	3.7%
	INSW	US$99.52	2.5%	122.5%	US$4.9b	US$100.00	6.3	-45.6%	12.7%
	TDW	US$95.25	1.0%	56.6%	US$4.7b	US$90.86	19.2	24.3%	0%
	CLMT	US$49.01	2.7%	207.3%	US$4.3b	US$43.20	0.9	104.5%	0%
	CRK New	US$14.22	1.1%	-7.4%	US$4.2b	US$15.04	8.3	-19.9%	0%
	CVI New	US$39.51	12.1%	44.8%	US$4.0b	US$31.40	57.6	69.7%	1.0%
	EROK	US$26.60	6.3%	n/a	US$3.5b	US$27.33	6.6	79.2%	n/a
	SDRL	US$47.29	-1.4%	50.7%	US$3.0b	US$53.33	2957.6	89.9%	n/a
	WTTR New	US$19.72	-5.5%	133.4%	US$2.7b	US$24.00	79.5	38.2%	1.4%
	RTLR	US$15.22	3.5%	45.0%	US$2.2b	US$16.00	16.1	57.0%	7.9%
	HLX	US$10.35	-0.8%	62.2%	US$1.5b	US$12.25	44.2	15.3%	n/a

Page 1 of 1