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)
GSHDthis companyGoosehead 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+
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-
BWINThe 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+
TWFGTWFG, Inc. Common Stock	$27.80	54.28×	5.2×	1.85×	4.55×	-100.6%	26.8%	10.2%	3.4%	9.6%	6.0%	12.3%	0.13×	-2.3×	83.18×	68.07×	3.7%	7	4.9	4	A-
Peer median	—	23.44×	2.72×	1.85×	15.92×	-13.6%	26.8%	10.2%	3.4%	8.4%	6.0%	5.6%	0.63×	3.45×	9.52×	1.16×	0.8%	6	1.69	4	—