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)
RBCAAthis companyRepublic Bancorp, Inc.	$91.89	10.37×	1.24×	2.61×	9.81×	65.1%	74.0%	31.8%	25.2%	11.9%	1.9%	11.8%	0.57×	2.26×	1.6×	0.68×	2.5%	5	-0.41	3	B+
BYByline Bancorp, Inc.	$38.85	10.05×	1.03×	2.08×	9.66×	-78.5%	66.1%	29.1%	20.7%	10.3%	-4.6%	10.4%	0.45×	2.69×	0.98×	0.31×	1.4%	7	-0.4	4	A-
CTBICommunity Trust Bancorp, Inc.	$70.31	10.39×	1.19×	2.49×	10.13×	347.1%	66.7%	31.0%	24.0%	11.5%	9.1%	9.6%	0.46×	2.46×	1×	0.91×	3.5%	3	0.2	4	A-
FFBCFirst Financial Bancorp.	$33.04	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-
FSUNFirstSun Capital Bancorp	$39.49	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
GSBCGreat Southern Bancorp, Inc.	$82.05	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-
Peer median	—	10.05×	1.03×	2.04×	9.57×	29.2%	66.9%	25.5%	20.7%	10.3%	6.4%	9.9%	0.45×	2.46×	0.89×	0.28×	2.7%	6	-0.4	4	—