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)
RITMthis companyRithm Capital Corp.	$9.41	10.38×	0.73×	1.08×	32.41×	3459.4%	90.5%	44.6%	12.0%	8.1%	4.4%	-12.4%	4.69×	27.87×	5.76×	1.79×	10.4%	7	-0.07	3	B
ABRArbor Realty Trust	$1.58	13.86×	0.51×	1.24×	13.38×	12706.7%	93.9%	74.6%	12.3%	5.0%	141.7%	26.5%	3.74×	11.72×	1.29×	0.1×	21.4%	5	0.18	2	B-
EPRTEssential Properties Realty Trust, Inc.	$28.05	22.99×	1.41×	10.55×	16.17×	220.5%	84.0%	64.5%	45.0%	6.0%	56.0%	6.4%	0.6×	4.74×	3.14×	6.13×	3.9%	6	1.36	4	A-
RHPRyman Hospitality Properties, Inc.	$135.33	24.02×	7.8×	2.27×	12.46×	60.4%	9.9%	18.9%	9.4%	32.5%	8.1%	4.0%	5.72×	4.9×	2.02×	73.13×	4.9%	5	1.6	3	B
STWDStarwood Property Trust, Inc.	$12.01	14.76×	0.89×	3.23×	15.02×	268.3%	80.5%	76.2%	21.9%	6.1%	2.1%	11.7%	3.25×	11.73×	1.12×	0.09×	11.0%	6	-0.04	2	B-
TRNOTerreno Realty Corporation	$67.33	14.94×	1.45×	12.63×	12.44×	85.5%	75.8%	40.4%	84.6%	9.7%	3.7%	3.5%	0.23×	1.65×	5.86×	0.08×	3.4%	5	3.76	4	A-
Peer median	—	14.94×	1.41×	3.23×	13.38×	220.5%	80.5%	64.5%	21.9%	6.1%	8.1%	6.4%	3.25×	4.9×	2.02×	0.1×	4.9%	5	1.36	3	—