Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	3.2	10.0	1.0
PHX Minerals Inc.	7.2	33.1	1.3
Mediana / PHX Minerals Inc.	0.4	0.3	0.8

---

Pozostałe spółki z branży Oil & Gas Exploration & Production

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
GeoPark Limited	0MDP.L	347	0.0	5.4	1.7	London Stock Exchange
Oriental Energy Co., Ltd.	002221.SZ	2,112	-2.4	34.9	1.4	Shenzhen
BlueNord ASA	0HTF.L	1,347	1.3	27.7	1.8	London Stock Exchange
CNOOC Limited	0883.HK	112,341	5.0	5.7	1.0	HKSE
United Energy Group Limited	0467.HK	1,766	2.1	8.2	1.0	HKSE
Permian Resources Corporation	0HVD.L	9,832	1.6	10.0	1.1	London Stock Exchange
Saudi Aramco Base Oil Company - Luberef	2223.SR	4,621	13.1	17.4	3.9	Saudi
Japan Petroleum Exploration Co., Ltd.	1662.T	1,840	3.6	3.2	0.5	Tokyo
Inpex Corporation	1605.T	16,861	1.4	7.9	0.5	Tokyo
Hibiscus Petroleum Berhad	5199.KL	265	0.8	3.4	0.4	Kuala Lumpur
Geo-Jade Petroleum Corporation	600759.SS	1,378	17.2	21.3	1.1	Shanghai
Shandong Xinchao Energy Corporation Limited	600777.SS	2,987	3.7	9.2	1.0	Shanghai
CNOOC Limited	600938.SS	113,654	2.6	7.0	1.7	Shanghai
Afentra plc	AET.L	145	1.8	2.9	1.5	London Stock Exchange
Africa Oil Corp.	AOI.ST	939	-3.6	-2.2	1.1	Stockholm Stock Exchange
Aker BP ASA	AKRBP.OL	16,618	1.2	10.3	1.3	Oslo Stock Exchange
Aminex PLC	AEX.L	69	-12.4	-12.0	2.3	London Stock Exchange
Antero Resources Corporation	AR	11,548	8.6	455.4	1.8	New York Stock Exchange
Amplify Energy Corp.	AMPY	133	1.9	7.8	0.3	New York Stock Exchange
Alvopetro Energy Ltd.	ALV.V	163	5.9	10.0	2.1	Toronto Stock Exchange Ventures
Africa Oil Corp.	AOI.TO	934	-3.6	-2.3	1.2	Toronto Stock Exchange
APA Corporation	APA	7,032	0.2	6.5	1.2	NASDAQ Global Select
Africa Energy Corp.	AFE.V	53	-1.5	-1.5	4.8	Toronto Stock Exchange Ventures
Advantage Energy Ltd.	AAV.TO	1,431	5.3	-64.7	1.2	Toronto Stock Exchange
Arrow Exploration Corp.	AXL.L	71	2.0	5.7	1.4	London Stock Exchange
BlueNord ASA	BNOR.OL	1,347	1.5	-29.0	1.9	Oslo Stock Exchange
Athabasca Oil Corporation	ATH.TO	2,079	3.6	5.8	1.7	Toronto Stock Exchange
Arrow Exploration Corp.	AXL.V	72	1.9	5.3	1.3	Toronto Stock Exchange Ventures
ARC Resources Ltd.	ARX.TO	11,980	4.7	13.0	2.2	Toronto Stock Exchange
Bonterra Energy Corp.	BNE.TO	96	-0.2	13.4	0.3	Toronto Stock Exchange
Birchcliff Energy Ltd.	BIR.TO	1,442	3.6	35.4	0.9	Toronto Stock Exchange
Borders & Southern Petroleum plc	BOR.L	75	-78.6	-66.0	0.2	London Stock Exchange
Beach Energy Limited	BPT.AX	2,005	4.3	32.4	0.9	Australian Securities Exchange
Baytex Energy Corp.	BTE	1,441	-0.1	6.0	0.5	New York Stock Exchange
Capricorn Energy PLC	CNE.L	215	3.3	-2.5	0.6	London Stock Exchange
Norwegian Energy Co ASA	CJ1.SG	1,313	1.0	-19.5	2.0	Stuttgart
Caspian Sunrise plc	CASP.L	69	4.1	6.4	0.9	London Stock Exchange
BW Energy Limited	BWE.OL	924	0.9	4.3	1.0	Oslo Stock Exchange
Calumet Specialty Products Partners, L.P.	CLMT	1,413	-10.5	-4.0	-1.6	NASDAQ Global Select
Condor Energies Inc.	CDR.TO	91	9.5	-30.2	9.2	Toronto Stock Exchange
CNX Resources Corporation	CNX	4,698	9.0	-17.5	1.4	New York Stock Exchange
Canadian Natural Resources Limited	CNQ	67,718	4.0	12.0	2.2	New York Stock Exchange
Comstock Resources, Inc.	CRK	7,286	20.1	-26.5	4.0	New York Stock Exchange
Berry Corporation	BRY	233	-2.1	-6.0	0.4	NASDAQ Global Select
Canadian Natural Resources Limited	CNQ.TO	67,817	4.1	12.0	2.2	Toronto Stock Exchange
Civitas Resources, Inc.	CIVI	2,743	0.8	3.3	0.4	New York Stock Exchange
ConocoPhillips	COP	118,768	3.7	11.9	1.7	New York Stock Exchange
Cooper Energy Limited	COE.AX	296	nan	nan	nan	Australian Securities Exchange
Crescent Energy Company	CRGY	2,902	-0.8	-21.2	0.5	New York Stock Exchange
Black Stone Minerals, L.P.	BSM	2,777	9.9	12.2	0.0	New York Stock Exchange
Cardinal Energy Ltd.	CJ.TO	796	3.8	9.5	1.2	Toronto Stock Exchange
Canacol Energy Ltd	CNE.TO	66	-2.2	-2.0	0.2	Toronto Stock Exchange
Conrad Asia Energy Ltd.	CRD.AX	76	-16,316.0	-15,335.4	2.1	Australian Securities Exchange
Baytex Energy Corp.	BTE.TO	1,437	-0.1	6.0	0.5	Toronto Stock Exchange
Coelacanth Energy Inc.	CEI.V	328	-204.5	-48.9	2.6	Toronto Stock Exchange Ventures
California Resources Corporation	CRC	4,170	2.6	8.3	1.2	New York Stock Exchange
Comet Ridge Limited	COI.AX	102	524.9	-135.4	1.9	Australian Securities Exchange
Deutsche Rohstoff AG	DR0.DE	225	0.1	3.5	0.8	Frankfurt Stock Exchange
Energean plc	ENOG.L	2,325	-2.7	-21.9	3.5	London Stock Exchange
Diversified Energy Company PLC	DEC.L	697	-1.1	5.0	1.6	London Stock Exchange
TotalEnergies EP Gabon Société anonyme	EC.PA	996	6.2	11.1	0.7	Paris
DNO ASA	DNO.OL	1,315	6.5	-26.9	1.2	Oslo Stock Exchange
EnQuest PLC	ENQ.L	328	-0.6	16.2	0.6	London Stock Exchange
EQT Corporation	EQT	33,514	8.4	97.7	1.7	New York Stock Exchange
Devon Energy Corporation	DVN	21,449	1.7	7.5	1.4	New York Stock Exchange
Chord Energy Corporation	CHRD	5,981	2.0	6.7	0.7	NASDAQ Global Select
Enwell Energy plc	ENW.L	74	3.5	2.4	0.4	London Stock Exchange
Carnarvon Energy Limited	CVN.AX	130	29.5	55.2	0.7	Australian Securities Exchange
Evolution Petroleum Corporation	EPM	171	7.2	-226.5	2.2	American Stock Exchange
Empire Petroleum Corporation	EP	179	-49.4	-11.5	3.2	American Stock Exchange
EVEXIA LIFECARE LIMITED	EVEXIA.BO	54	18.1	386.4	0.8	Bombay Stock Exchange
VAALCO Energy, Inc.	EGY	403	1.2	6.6	0.8	New York Stock Exchange
Dorchester Minerals, L.P.	DMLP	1,327	10.4	14.1	3.7	NASDAQ Global Select
EOG Resources, Inc.	EOG	67,061	5.6	10.9	2.2	New York Stock Exchange
Deep Industries Limited	DEEPINDS.NS	345	11.3	-31.3	1.5	National Stock Exchange of India
Empire Energy Group Limited	EEG.AX	150	-12.3	-13.1	1.4	Australian Securities Exchange
Epsilon Energy Ltd.	EPSN	165	9.6	39.5	1.8	NASDAQ Global Market
PT Energi Mega Persada Tbk	ENRG.JK	514	1.3	6.8	0.7	Jakarta Stock Exchange
Coterra Energy Inc.	CTRA	19,074	5.7	15.8	1.2	New York Stock Exchange
Cue Energy Resources Limited	CUE.AX	55	4.0	9.3	1.4	Australian Securities Exchange
Harbour Energy plc	HBR.L	3,922	-0.4	-34.8	0.6	London Stock Exchange
Gas Plus S.p.A.	GSP.MI	239	2.6	9.8	0.9	Milan
Gulf Keystone Petroleum Limited	GKP.L	524	10.8	-59.6	1.0	London Stock Exchange
Genel Energy plc	GENL.L	246	19.9	-9.7	0.6	London Stock Exchange
La Française de l'Energie S.A.	FDE.PA	202	35.2	36.3	2.0	Paris
Gear Energy Ltd.	GXE.TO	93	1.6	10.4	0.5	Toronto Stock Exchange
Gulfport Energy Corporation	GPOR	3,317	-168.8	-11.7	2.2	New York Stock Exchange
Gold Hydrogen Limited	GHY.AX	60	-51.8	-49.7	2,703.5	Australian Securities Exchange
Diamondback Energy, Inc.	FANG	41,470	3.2	10.2	1.0	NASDAQ Global Select
Falcon Oil & Gas Ltd.	FOG.L	102	-45.9	-39.8	2.7	London Stock Exchange
Gran Tierra Energy Inc.	GTE.TO	174	-1.4	-11.5	0.5	Toronto Stock Exchange
GeoPark Limited	GPRK	362	0.0	5.4	1.7	New York Stock Exchange
Gran Tierra Energy Inc.	GTE	174	0.5	-11.6	470.6	American Stock Exchange
Freehold Royalties Ltd.	FRU.TO	1,544	6.0	13.0	1.8	Toronto Stock Exchange
Frontera Energy Corporation	FEC.TO	390	0.1	31.5	0.2	Toronto Stock Exchange
NG Energy International Corp.	GASX.V	171	-21.2	-2.9	3.4	Toronto Stock Exchange Ventures
Falcon Oil & Gas Ltd.	FO.V	94	-42.7	-36.9	2.5	Toronto Stock Exchange Ventures
Greenfire Resources Ltd.	GFR	323	0.7	2.4	0.5	New York Stock Exchange
Ithaca Energy plc	ITH.L	3,467	2.7	16.9	0.9	London Stock Exchange
Jadestone Energy plc	JSE.L	151	1.2	-2.4	15.9	London Stock Exchange
International Petroleum Corporation	IPCO.ST	1,872	5.5	23.1	2.2	Stockholm Stock Exchange
Jersey Oil and Gas Plc	JOG.L	60	-9.3	-9.3	2.0	London Stock Exchange
Imperial Petroleum Inc.	IMPPP	121	2.6	2.5	0.3	NASDAQ Capital Market
International Petroleum Corporation	IPCO.TO	1,872	5.4	23.0	2.2	Toronto Stock Exchange
Helios Energy Limited	HE8.AX	51	-22.6	-15.8	1.2	Australian Securities Exchange
Imperial Petroleum Inc.	IMPP	106	2.6	2.5	0.3	NASDAQ Capital Market
InPlay Oil Corp.	IPO.TO	191	3.0	29.1	0.5	Toronto Stock Exchange
HighPeak Energy, Inc.	HPK	1,298	1.6	10.0	0.8	NASDAQ Global Market
Journey Energy Inc.	JOY.TO	101	1.4	13.8	0.4	Toronto Stock Exchange
Horizon Oil Limited	HZN.AX	203	2.2	5.0	2.3	Australian Securities Exchange
Hindustan Oil Exploration Company Limited	HINDOILEXP.NS	262	8.8	13.6	1.8	National Stock Exchange of India
Hess Corporation	HES	44,374	5.3	19.2	3.7	New York Stock Exchange
Invictus Energy Limited	IVZ.AX	55	-20.3	-23.0	0.5	Australian Securities Exchange
Headwater Exploration Inc.	HWX.TO	1,180	4.5	8.1	2.2	Toronto Stock Exchange
Hindustan Oil Exploration Company Limited	HINDOILEXP.BO	263	8.8	13.6	1.8	Bombay Stock Exchange
Hemisphere Energy Corporation	HME.V	132	3.6	5.6	2.5	Toronto Stock Exchange Ventures
Etablissements Maurel & Prom S.A.	MAU.PA	1,063	3.0	4.3	1.0	Paris
Maha Energy AB (publ)	MAHA-A.ST	73	-1.9	-2.1	0.6	Stockholm Stock Exchange
Kistos plc	KIST.L	187	0.5	-3.2	4.7	London Stock Exchange
Kinetiko Energy Limited	KKO.AX	59	-13,303.2	-12,405.3	1.1	Australian Securities Exchange
Kelt Exploration Ltd.	KEL.TO	1,088	6.0	27.4	1.3	Toronto Stock Exchange
Kolibri Global Energy Inc.	KGEI	237	4.6	12.9	1.2	NASDAQ
PT Medco Energi Internasional Tbk	MEDC.JK	1,941	-1.1	5.2	0.9	Jakarta Stock Exchange
Lucero Energy Corp.	LOU.V	197	3.3	6.7	0.5	Toronto Stock Exchange Ventures
Kosmos Energy Ltd.	KOS.L	871	-2.5	-77.5	0.9	London Stock Exchange
Kimbell Royalty Partners, LP	KRP	1,730	9.7	46.8	0.0	New York Stock Exchange
Kiwetinohk Energy Corp.	KEC.TO	680	2.2	19.7	1.1	Toronto Stock Exchange
Kosmos Energy Ltd.	KOS	949	-2.6	-74.2	0.8	New York Stock Exchange
Kolibri Global Energy Inc.	KEI.TO	236	4.7	12.9	1.2	Toronto Stock Exchange
Melbana Energy Limited	MAY.AX	53	20.0	36,977.9	1.3	Australian Securities Exchange
Karoon Energy Ltd	KAR.AX	934	1.7	7.7	1.6	Australian Securities Exchange
MEG Energy Corp.	MEG.TO	4,827	3.7	10.6	1.4	Toronto Stock Exchange
Logan Energy Corp.	LGN.V	245	6.9	69.1	1.1	Toronto Stock Exchange Ventures
Joint-stock company Slavneft-Megionneftegas	MFGS.ME	408	1.5	0.0	0.0	Moscow Stock Exchange
Matador Resources Company	MTDR	6,337	1.1	6.5	1.1	New York Stock Exchange
NextDecade Corporation	NEXT	2,335	28.8	-13.4	7.9	NASDAQ Capital Market
Magnolia Oil & Gas Corporation	MGY	4,363	4.8	11.4	2.2	New York Stock Exchange
NuVista Energy Ltd.	NVA.TO	2,156	3.2	7.8	1.2	Toronto Stock Exchange
Northern Oil and Gas, Inc.	NOG	2,953	1.6	4.4	1.2	New York Stock Exchange
Obsidian Energy Ltd.	OBE.TO	411	0.4	-2.8	0.4	Toronto Stock Exchange
Murphy Oil Corporation	MUR	3,514	1.1	8.4	0.6	New York Stock Exchange
Marathon Oil Corporation	MRO	15,971	2.7	12.1	1.4	New York Stock Exchange
Obsidian Energy Ltd.	OBE	410	0.4	-2.8	0.4	American Stock Exchange
Panoro Energy ASA	PEN.OL	248	1.3	8.9	1.1	Oslo Stock Exchange
Questerre Energy Corporation	QEC.OL	97	11.9	-17.1	0.9	Oslo Stock Exchange
Pantheon Resources Plc	PANR.L	369	-48.5	-29.5	1.2	London Stock Exchange
OKEA ASA	OKEA.OL	181	0.3	2.8	1.4	Oslo Stock Exchange
Parex Resources Inc.	PXT.TO	1,023	2.2	12.7	0.5	Toronto Stock Exchange
Oil India Limited	OIL.BO	8,582	4.2	11.1	1.5	Bombay Stock Exchange
Questerre Energy Corporation	QEC.TO	95	11.7	-16.8	0.9	Toronto Stock Exchange
PEDEVCO Corp.	PED	59	3.5	3.5	0.5	American Stock Exchange
PrairieSky Royalty Ltd.	PSK.TO	4,113	11.7	24.7	2.1	Toronto Stock Exchange
Petrus Resources Ltd.	PRQ.TO	131	2.6	176.6	0.6	Toronto Stock Exchange
Occidental Petroleum Corporation	OPC.DE	43,115	1.4	13.1	1.2	Frankfurt Stock Exchange
PetroTal Corp.	PTAL.L	456	2.2	4.8	0.9	London Stock Exchange
PrimeEnergy Resources Corporation	PNRG	253	1.6	4.7	1.3	NASDAQ Capital Market
Ovintiv Inc.	OVV.TO	10,403	1.0	16.0	1.0	Toronto Stock Exchange
Pancontinental Energy NL	PCL.AX	70	-85,582.9	-42,419.2	9.6	Australian Securities Exchange
Petro Rio S.A.	PRIO3.SA	6,342	1.7	3.0	1.3	São Paulo
Orca Energy Group Inc.	ORC-B.V	124	9.5	-2.1	0.7	Toronto Stock Exchange Ventures
Pine Cliff Energy Ltd.	PNE.TO	172	4.7	-12.2	5.0	Toronto Stock Exchange
Pharos Energy plc	PHAR.L	123	1.6	5.5	0.4	London Stock Exchange
Omega Oil & Gas Limited	OMA.AX	63	-44.6	-43.9	1.8	Australian Securities Exchange
Pieridae Energy Limited	PEA.TO	71	-1.9	-2.2	0.5	Toronto Stock Exchange
PTT Exploration and Production Public Company Limited	PTTEP.BK	13,753	1.9	5.7	0.8	Thailand
Ovintiv Inc.	OVV	10,403	1.0	16.0	1.0	New York Stock Exchange
Permian Resources Corporation	PR	9,920	1.8	7.7	1.0	New York Stock Exchange
PTT Exploration and Production Public Company Limited	PTTEP-R.BK	13,753	1.9	5.7	0.8	Thailand
Peyto Exploration & Development Corp.	PEY.TO	2,774	3.1	13.3	1.5	Toronto Stock Exchange
PTT Exploration and Production Public Company Limited	PTTG.F	15,264	1.9	5.4	0.8	Frankfurt Stock Exchange
PHX Minerals Inc.	PHX	165	7.0	23.2	1.3	New York Stock Exchange
Paramount Resources Ltd.	POU.TO	2,286	3.4	9.5	0.9	Toronto Stock Exchange
Occidental Petroleum Corporation	OXY	43,169	1.4	12.9	1.2	New York Stock Exchange
Oil India Limited	OIL.NS	8,583	4.2	11.1	1.5	National Stock Exchange of India
Rubellite Energy Inc.	RBY.TO	133	0.4	3.3	0.6	Toronto Stock Exchange
Rockhopper Exploration plc	RKH.L	451	-84.8	26,244.8	1.7	London Stock Exchange
Seplat Energy Plc	SEPL.L	1,827	1.4	11.5	1.1	London Stock Exchange
Reconnaissance Energy Africa Ltd.	RECO.V	84	-6.8	-4.2	0.6	Toronto Stock Exchange Ventures
Renergen Limited	RLT.AX	97	-7.1	-12.7	1.4	Australian Securities Exchange
Ring Energy, Inc.	REI	168	-1.5	2.1	0.2	American Stock Exchange
SM Energy Company	SM	2,992	0.1	3.5	0.7	New York Stock Exchange
Petroreconcavo S.A.	RECV3.SA	792	1.8	7.8	1.0	São Paulo
Surge Energy Inc.	SGY.TO	445	2.0	-14.6	0.8	Toronto Stock Exchange
Selan Exploration Technology Limited	SELAN.BO	122	9.4	14.6	2.3	Bombay Stock Exchange
Selan Exploration Technology Limited	SELAN.NS	122	9.4	14.6	2.3	National Stock Exchange of India
Public Joint Stock Company RussNeft	RNFT.ME	463	-0.5	0.8	0.3	Moscow Stock Exchange
Score Media and Gaming Inc.	SCR.TO	4,796	3.5	18.0	1.2	Toronto Stock Exchange
SandRidge Energy, Inc.	SD	406	8.0	6.4	0.0	New York Stock Exchange
Spartan Delta Corp.	SDE.TO	561	4.7	40.0	1.3	Toronto Stock Exchange
Sintana Energy Inc.	SEI.V	197	-23.5	-21.4	9.1	Toronto Stock Exchange Ventures
Range Resources Corporation	RRC	9,260	11.4	37.1	2.6	New York Stock Exchange
Riley Exploration Permian, Inc.	REPX	598	1.4	5.7	1.1	American Stock Exchange
Serica Energy plc	SQZ.L	856	2.6	31.7	1.2	London Stock Exchange
Tethys Oil AB (publ)	TETY.ST	198	11.4	-7.3	0.7	Stockholm Stock Exchange
Tullow Oil plc	TLW.L	313	-1.6	22.4	-1.3	London Stock Exchange
PetroTal Corp.	TAL.TO	465	2.1	4.7	0.8	Toronto Stock Exchange
Saturn Oil & Gas Inc.	SOIL.TO	312	-0.8	2.7	0.5	Toronto Stock Exchange
Talos Energy Inc.	TALO	1,561	0.3	58.9	0.6	New York Stock Exchange
Santos Limited	STO.AX	16,409	3.3	12.8	1.0	Australian Securities Exchange
Strike Energy Limited	STX.AX	274	30.7	-24.1	1.0	Australian Securities Exchange
Texas Pacific Land Corporation	TPL	24,716	42.3	52.9	20.2	New York Stock Exchange
Tamboran Resources Limited	TBN.AX	306	-19.5	-9.9	1.3	Australian Securities Exchange
ShaMaran Petroleum Corp.	SNM.V	474	1.7	4.6	1.7	Toronto Stock Exchange Ventures
Tourmaline Oil Corp.	TOU.TO	18,418	7.3	19.8	1.6	Toronto Stock Exchange
Vår Energi AS	VAR.OL	8,181	0.6	10.6	7.2	Oslo Stock Exchange
Woodside Energy Group Ltd	WDS.AX	29,736	2.7	16.0	0.8	Australian Securities Exchange
Vista Energy, S.A.B. de C.V.	VISTAA.MX	4,999	3.5	10.0	2.9	Mexico
W&T Offshore, Inc.	WTI	267	0.2	-2.5	-3.2	New York Stock Exchange
ConocoPhillips	YCP.DE	118,851	3.8	12.1	1.8	Frankfurt Stock Exchange
Tamarack Valley Energy Ltd.	TVE.TO	1,809	1.6	9.5	1.2	Toronto Stock Exchange
Vista Energy, S.A.B. de C.V.	VIST	4,608	3.1	10.0	2.9	New York Stock Exchange
MorningStar Partners, L.P.	TXO	837	9.2	40.4	0.8	New York Stock Exchange
Valeura Energy Inc.	VLE.TO	555	2.0	2.4	1.1	Toronto Stock Exchange
Woodside Energy Group Ltd	WDS	30,018	2.7	8.3	0.8	New York Stock Exchange
Yangarra Resources Ltd.	YGR.TO	77	-0.2	4.5	0.2	Toronto Stock Exchange
Vermilion Energy Inc.	VET.TO	1,178	-0.4	-46.5	0.6	Toronto Stock Exchange
Vitesse Energy, Inc.	VTS	896	6.2	28.9	1.1	New York Stock Exchange
Whitecap Resources Inc.	WCP.TO	8,354	4.5	5.8	0.9	Toronto Stock Exchange
Public Joint Stock Company Varyoganneftegaz	VJGZ.ME	511	6.4	102.4	0.8	Moscow Stock Exchange
Vital Energy, Inc.	VTLE	657	0.8	-5.2	0.2	New York Stock Exchange
Tenaz Energy Corp.	TNZ.TO	402	76.2	-67.1	5.6	Toronto Stock Exchange
Vermilion Energy Inc.	VET	1,179	-0.4	-46.5	0.6	New York Stock Exchange
Woodside Energy Group Ltd	WDS.L	32,647	3.6	19.6	0.9	London Stock Exchange
Zephyr Energy plc	ZPHR.L	81	8.1	-20.8	1.3	London Stock Exchange
Public Joint Stock Company Varyoganneftegaz	VJGZP.ME	584	6.4	102.4	0.8	Moscow Stock Exchange
Greenfire Resources Ltd.	GFR.TO	324	0.7	2.4	0.5	Toronto Stock Exchange
Zenith Energy Ltd.	ZENA.OL	75	-3.0	-2.7	1.4	Oslo Stock Exchange
Zenith Energy Ltd.	ZEN.L	78	-3.3	-2.9	1.5	London Stock Exchange