COMP <GO>

EE vs OGS // ALTMAN Z-SCORE & DEBT/EQUITY

Excelerate Energy Inc. (Class A) (NYSE) VS. ONE Gas Inc. (NYSE) • 15-METRIC TALLY: EE 3 — OGS 5

■ METRIC PARITY

LAST: $35.06 (+3.21%) • MKT CAP: $3.98B

balance-sheet

1.93

LAST: $78.10 (+0.83%) • MKT CAP: $4.91B

balance-sheet

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (EE VS. OGS) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	EE	OGS	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	8.10%	6.20%	+1.90	EE	/roic <GO>
EV/EBITDA & P/E Valuation	16.3x	6.9x	+9.40	OGS	/valuation <GO>
Free Cash Flow Yield	11.60%	-2.62%	+14.22	EE	/fcf-yield <GO>
Operating Margin	21.70%	—	—	TIE	/operating-margins <GO>
Net Profit Margin	13.60%	—	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	44.30%	—	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.21%	3.27%	-3.06	OGS	/dividend-safety <GO>
Altman Z-Score & Debt/Equity ACTIVE	1.93	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	8/9	5/9	+3.00	EE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	57.6	64.2	-6.66	OGS	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	20.0x	17.3x	+2.70	OGS	/forward-pe <GO>
Enterprise Scale & Market Cap	$3.98B	$4.91B	-$933.2M	OGS	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	EE REV	OGS REV	EE GROSS %	OGS GROSS %	EE FCF	OGS FCF
FY 2025	$1.23B	$0	—	—	$461.2M	-$128.4M
FY 2024	$851.4M	$0	—	—	$244.4M	-$334.8M
FY 2023	$1.16B	$0	—	—	$231.9M	$939.5M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

EE // BETA —

OGS // BETA —