Undervalued over 20% based on DCF

Results

26

2 new

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

26 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	VLO	US$282.88	5.0%	89.8%	US$79.0b	US$267.22	20.0	-11.2%	1.7%
	MPC	US$280.68	6.0%	56.6%	US$77.8b	US$271.29	17.7	-2.1%	1.4%
	KMI	US$32.48	2.4%	16.8%	US$72.3b	US$35.33	21.9	5.2%	3.7%
	SLB	US$47.43	5.2%	30.8%	US$69.4b	US$61.45	21.3	13.6%	2.5%
	TRGP	US$277.86	7.8%	62.8%	US$58.8b	US$285.71	28.1	12.2%	1.8%
	BKR	US$57.58	9.1%	45.0%	US$57.1b	US$70.77	18.3	4.0%	1.6%
	FTI	US$70.39	8.1%	100.1%	US$27.2b	US$75.57	25.9	9.3%	0.3%
	DINO New	US$78.62	8.4%	75.7%	US$13.3b	US$77.00	11.6	-14.2%	2.5%
	FRO	US$38.46	10.8%	114.7%	US$8.4b	US$44.25	9.5	-16.8%	4.6%
	AROC	US$39.56	2.1%	68.8%	US$6.6b	US$42.33	21.6	9.1%	2.2%
	NOV	US$18.74	3.5%	39.6%	US$6.6b	US$21.70	73.9	33.8%	1.9%
	RIG	US$5.23	7.4%	82.9%	US$5.6b	US$6.26	1.4	110.4%	0%
	TDW	US$73.86	10.2%	43.3%	US$3.5b	US$86.57	12.3	9.2%	0%
	PTEN	US$9.70	13.2%	48.5%	US$3.5b	US$13.00	0.8	98.0%	4.1%
	HP	US$33.00	6.7%	93.2%	US$3.2b	US$41.27	0.8	116.6%	3.0%
	EROK	US$21.87	3.2%	n/a	US$2.7b	US$25.83	6.1	67.5%	n/a
	RTLR	US$15.22	3.5%	45.0%	US$2.2b	US$16.00	16.1	57.0%	7.9%
	MNR	US$12.91	1.5%	-10.7%	US$2.2b	US$18.43	23.6	21.1%	15.3%
	HLX	US$9.11	7.1%	33.0%	US$1.3b	US$12.50	93.6	22.4%	n/a
	RES	US$5.63	-1.6%	7.9%	US$1.2b	US$6.44	62.5	56.7%	2.8%
	SBR	US$74.02	1.8%	12.0%	US$1.1b	n/a	15.8	n/a	6.6%
	FET	US$49.21	0.6%	139.7%	US$536.7m	US$67.00	0.7	41.8%	n/a
	OIS New	US$8.37	5.8%	47.9%	US$471.3m	US$11.75	0.8	136.4%	n/a
	GASS	US$8.73	9.7%	33.5%	US$316.5m	US$14.00	5.4	-5.2%	n/a

Page 1 of 1