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)
FSUNthis companyFirstSun Capital Bancorp	$39.39	10.51×	0.91×	1.84×	3.18×	29.2%	69.3%	22.0%	17.2%	8.5%	7.2%	9.9%	0.03×	-4.54×	0.83×	0.16×	0.0%	7	-0.56	3	B
CBNKCapital Bancorp, Inc.	$42.67	8.17×	1.16×	1.53×	6.52×	18.1%	73.6%	23.3%	18.8%	14.2%	4.0%	14.5%	0.13×	0.28×	1.09×	0.13×	1.6%	5	1.43	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-
FNRNFirst Northern Community Bancorp	$17.14	9.97×	1×	2.4×	2.41×	69.1%	83.2%	31.0%	23.9%	10.0%	1.1%	2.4%	0.03×	-4.65×	1.85×	140.53×	0.0%	4	0.73	2	C
Peer median	—	9.64×	1.08×	2.14×	4.67×	60.8%	74.7%	28.0%	22.1%	10.9%	4.7%	11.7%	0.08×	-2.18×	1.22×	0.32×	1.8%	5	0.48	4	—