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)
FHNthis companyFirst Horizon Corporation	$23.51	12.65×	1.33×	2.35×	11.41×	-19.1%	67.3%	25.7%	19.7%	11.1%	8.4%	8.1%	0.52×	2.69×	0.82×	0.96×	2.9%	7	0.23	3	B
BANFBancFirst Corporation	$117.10	14.68×	1.91×	4.3×	10.59×	-58.3%	82.9%	36.8%	29.2%	13.0%	1.6%	6.7%	0.07×	-0.29×	0.98×	20.32×	1.8%	5	-0.29	3	B+
FBIZFirst Business Financial Services, Inc.	$74.87	8.96×	1.19×	1.59×	10.46×	448.1%	57.3%	21.6%	18.0%	13.5%	1.2%	13.8%	0.7×	3.56×	0.55×	0.31×	2.4%	6	1.33	4	A-
FBFBNCFirst Bancorp	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCAPFirst Capital, Inc.	$62.59	12.11×	1.44×	3.03×	2.82×	178.1%	75.7%	30.5%	25.1%	11.9%	11.2%	10.1%	0×	-6.61×	1.35×	0.35×	2.0%	6	0.23	3	B+
FFBCFirst 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-
Peer median	—	10.7×	1.31×	2.46×	9.92×	115.3%	72.1%	28.0%	22.7%	12.4%	3.5%	11.7%	0.25×	1.26×	0.94×	0.33×	2.2%	6	-0.03	4	—