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)
FFBCthis companyFirst Financial Bancorp.	$32.98	9.3×	0.86×	1.89×	9.37×	52.5%	68.4%	25.5%	20.3%	9.2%	5.4%	13.4%	0.43×	2.8×	0.89×	0.28×	4.0%	5	-0.36	4	A-
BANRBanner Corporation	$70.62	11.05×	1.1×	2.62×	9×	-35.4%	79.0%	29.5%	23.8%	10.0%	8.5%	11.6%	0.19×	0.73×	1.11×	0.02×	3.1%	4	-0.54	3	B+
FISIFinancial Institutions, Inc.	$40.22	8.54×	1×	1.66×	8.59×	-32.4%	61.7%	24.2%	19.8%	11.9%	7.2%	2.1%	0.53×	2.27×	0.69×	0.03×	4.2%	8	0.4	2	C+
FRMEFirst Merchants Corporation	$41.30	9.61×	0.88×	2.06×	10.67×	17.8%	61.0%	24.7%	21.5%	9.2%	-4.3%	13.1%	0.41×	3.17×	0.67×	0.2×	3.9%	6	-0.49	3	B+
GSBCGreat Southern Bancorp, Inc.	$81.61	9.88×	1.1×	2.04×	9.57×	-44.2%	66.9%	25.4%	20.7%	11.2%	6.4%	9.4%	0.64×	2.25×	0.77×	0.14×	2.7%	6	-0.46	2	B-
MBINMerchants Bancorp	$52.78	9.01×	0.69×	1.14×	20.16×	567.1%	41.3%	19.3%	16.0%	9.6%	1.8%	-10.9%	1.68×	14.32×	0.39×	3.17×	3.8%	5	-0.28	3	B+
Peer median	—	9.61×	1×	2.04×	9.57×	-32.4%	61.7%	24.7%	20.7%	10.0%	6.4%	9.4%	0.53×	2.27×	0.69×	0.14×	3.8%	6	-0.46	3	—