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)
TBBKthis companyThe Bancorp, Inc.	$49.49	13.53×	4.48×	4.48×	10.4×	-36.9%	74.3%	43.9%	33.1%	33.1%	19.2%	8.3%	0.32×	0.36×	1.72×	0.02×	0.0%	6	-0.75	4	A-
CUBBCustomers Bancorp, Inc 5.375% S	$20.93	3.44×	0.34×	0.52×	7.16×	1803.0%	48.6%	21.0%	16.3%	10.6%	1.2%	66.8%	0.81×	4.98×	0.47×	0×	1.5%	4	1.16	4	A-
CUBICustomers Bancorp, Inc.	$86.84	11.43×	1.18×	1.77×	11.75×	-64.0%	51.6%	22.0%	15.8%	10.6%	2.6%	13.3%	0.81×	4.66×	0.51×	0.01×	0.4%	8	-0.41	3	B
INBKFirst Internet Bancorp	$25.87	-5.18×	0.51×	0.56×	-1.8×	-188.6%	13.7%	-15.8%	-10.9%	-9.8%	-0.6%	1.2%	0.99×	2.28×	-0.25×	110.02×	1.1%	7	0.32	3	B-
MBINMerchants Bancorp	$52.91	9.01×	0.69×	1.14×	20.16×	567.1%	41.3%	19.3%	16.0%	9.6%	1.8%	-10.9%	1.68×	14.32×	0.39×	3.17×	3.8%	5	-0.28	3	B+
TFINTriumph Financial, Inc.	$62.51	66.63×	1.57×	2.87×	23.11×	-58.8%	83.9%	6.4%	4.9%	2.7%	-0.7%	3.4%	0.42×	2.06×	0.41×	0.12×	0.2%	5	-0.64	2	C+
Peer median	—	9.01×	0.69×	1.14×	11.75×	-58.8%	48.6%	19.3%	15.8%	9.6%	1.2%	3.4%	0.81×	4.66×	0.41×	0.12×	1.1%	5	-0.28	3	—