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)
MMIthis companyMarcus & Millichap, Inc.	$27.00	-556.94×	1.76×	1.41×	61.61×	-78.4%	34.5%	-1.6%	-0.3%	-0.3%	1.1%	5.5%	0.13×	-5.26×	-15.9×	2.55×	1.9%	8	5.77	3	B-
AATAmerican Assets Trust, Inc.	$21.85	20.58×	1×	2.63×	9.81×	152.5%	61.1%	33.5%	16.4%	6.2%	5.1%	8.3%	1.48×	5.68×	1.87×	2.04×	9.2%	7	0.58	2	C+
JBGSJBG SMITH Properties	$12.55	-8.14×	0.99×	2.3×	20.39×	-394.7%	-14.5%	-1.3%	-27.9%	-12.0%	-0.1%	-4.3%	2.2×	13.93×	-0.04×	1.05×	4.2%	5	-0.19	1	C-
PEBPebblebrook Hotel Trust	$21.86	-12.58×	0.54×	0.9×	13.08×	201.4%	-6.7%	5.1%	-4.5%	-2.7%	1.5%	11.5%	1×	8.26×	0.73×	0.7×	3.9%	7	0.43	2	C+
REAXThe Real Brokerage Inc.	$12.67	-98.92×	15.53×	0.41×	-113.12×	-6178.3%	8.3%	-0.4%	-0.4%	-15.7%	-15.1%	8.1%	0×	9.07×	-15.34×	1.41×	0.0%	3	11.21	1	C-
RLJRLJ Lodging Trust	$12.92	503.38×	0.51×	0.83×	9.49×	19.6%	-0.9%	9.3%	2.1%	1.3%	2.7%	10.5%	1.07×	5.98×	1.12×	2.04×	10.4%	6	0.51	3	B
Peer median	—	-8.14×	0.99×	0.9×	9.81×	19.6%	-0.9%	5.1%	-0.4%	-2.7%	1.5%	8.3%	1.07×	8.26×	0.73×	1.41×	4.2%	6	0.51	2	—