COMP <GO>

BBUC vs LGN // EV/EBITDA & P/E VALUATION

Brookfield Business Corporation Class A Subordinate Voting Shares (NYSE) VS. Legence Corp. (Class A) (NASDAQ) • 15-METRIC TALLY: BBUC 2 — LGN 0

■ METRIC PARITY

BBUC — Brookfield Business Corporation Class A Subordinate Voting Shares ROARABLE D+ • RQD 54/100

LAST: $28.68 (+2.36%) • MKT CAP: $5.96B

DES <GO> FA <GO> 10-K RED <GO>

valuation

—

LGN — Legence Corp. (Class A) ROARABLE C+ • RQD 66/100

LAST: $41.90 (+2.67%) • MKT CAP: $4.53B

DES <GO> FA <GO> 10-K RED <GO>

valuation

45.8x

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BBUC VS. LGN) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	BBUC	LGN	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	21.00%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	21.50%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	45.8x	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	4.83%	—	TIE	/fcf-yield <GO>
Operating Margin	—	2.40%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	-2.30%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	21.50%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	2.48	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	5/9	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	54.2	35.1	+19.13	BBUC	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$5.96B	$4.53B	$1.43B	BBUC	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	BBUC REV	LGN REV	BBUC GROSS %	LGN GROSS %	BBUC FCF	LGN FCF
FY 2025	—	$2.55B	—	21.0%	—	$218.9M
FY 2024	—	$2.10B	—	20.5%	—	$10.3M
FY 2023	—	$1.62B	—	—	—	$33.9M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

BBUC // BETA —

LGN // BETA —