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)
BWINthis companyThe Baldwin Insurance Group, Inc.	$32.00	-48.06×	2.72×	1.08×	16.66×	-13.6%	12.8%	7.3%	-2.2%	-5.6%	3.8%	-4.2%	2.95×	8.37×	0.9×	1.16×	0.0%	2	0.48	1	D+
BROBrown & Brown, Inc.	$71.20	23.44×	1.97×	4.29×	15.92×	85.5%	49.1%	49.1%	18.3%	8.4%	9.8%	5.6%	0.63×	3.45×	9.52×	1.04×	0.8%	6	1.69	4	A-
CBZCBIZ, Inc.	$54.98	27.57×	1.81×	1.16×	13.65×	70.6%	12.9%	8.5%	4.2%	6.6%	4.4%	5.5%	1.04×	4.94×	2.18×	1.22×	0.0%	8	1.94	3	B+
CRD.ACrawford & Company	$11.56	28.13×	3.22×	0.42×	8.25×	-13.6%	24.5%	5.8%	1.5%	11.3%	8.3%	17.0%	1.56×	2.23×	4.24×	1.14×	2.6%	6	3.07	3	B+
GSHDGoosehead Insurance, Inc	$54.45	66.35×	-19.26×	5.04×	36.41×	-60.2%	46.2%	20.4%	7.6%	-29.1%	15.7%	4.7%	-3.69×	3.7×	3.13×	7.6×	7.9%	6	3.35	2	C+
MRSHMarsh & McLennan Companies, Inc.	$205.01	21.88×	5.98×	3.35×	14.75×	19.8%	42.3%	23.1%	15.4%	27.5%	12.1%	5.5%	1.42×	2.54×	6.48×	1.1×	1.9%	7	2.76	3	B
Peer median	—	27.57×	1.97×	3.35×	14.75×	19.8%	42.3%	20.4%	7.6%	8.4%	9.8%	5.5%	1.04×	3.45×	4.24×	1.14×	1.9%	6	2.76	3	—