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)
SAMGthis companySilvercrest Asset Management Group Inc.	$10.50	27.12×	2.65×	1.06×	8.3×	178.2%	33.0%	7.4%	3.9%	9.7%	4.1%	11.3%	0.48×	-1.48×	66.13×	13.97×	5.3%	8	2.35	2	B-
BCICBCP Investment Corporation	$6.60	11.38×	0.62×	3.28×	12.86×	17.8%	71.3%	81.7%	28.9%	5.5%	6.3%	51.2%	1.47×	9×	1.58×	0.63×	16.6%	4	-1.69	3	B-
KDKRWKodiak AI, Inc. Warrants	$0.20	-0.24×	-2.33×	36.76×	-0.22×	-60.3%	100.0%	-2966.2%	-15420.7%	978.0%	-83.0%	-83.4%	-0.61×	0.02×	-27.5×	4.73×	0.0%	3	-11.04	1	C-
PFXPhenixFIN Corporation	$41.55	23.12×	0.6×	3.99×	59.99×	263.6%	57.3%	16.4%	17.3%	2.6%	1.3%	-174.7%	0.92×	35.67×	0.38×	1.3×	3.0%	5	-1.9	2	B-
SBFGSB Financial Group, Inc.	$28.88	10.17×	1×	1.56×	6.2×	21.0%	70.6%	19.0%	15.4%	9.9%	5.9%	15.1%	0.45×	-0.41×	0.68×	0.12×	2.7%	7	-0.52	3	B+
SFBCSound Financial Bancorp, Inc.	$45.03	15.58×	1.02×	1.81×	-0.53×	57.6%	63.1%	14.1%	11.6%	6.5%	5.0%	6.3%	0.2×	-11.49×	0.38×	0.15×	1.7%	7	13.08	4	A-
Peer median	—	11.38×	0.62×	3.28×	6.2×	21.0%	70.6%	16.4%	15.4%	6.5%	5.0%	6.3%	0.45×	0.02×	0.38×	0.63×	2.7%	5	-1.69	3	—