COMP <GO>
CBNA vs JMSB // EV/EBITDA & P/E VALUATION
Chain Bridge Bancorp Inc. (Class A) (NYSE) VS. John Marshall Bancorp Inc. (NASDAQ) • 15-METRIC TALLY: CBNA 3
— JMSB 4
■ METRIC PARITY
LAST: $51.40 (+1.14%) • MKT CAP: $337.3M
valuation
—
LAST: $23.16 (+1.18%) • MKT CAP: $326.8M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CBNA VS. JMSB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CBNA | JMSB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 12.00% | 8.00% | +4.00 | CBNA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 3.40% | 6.74% | -3.34 | JMSB | /fcf-yield <GO> |
| Operating Margin | — | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.31% | -1.31 | JMSB | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 5/9 | -2.00 | JMSB | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 58.3 | 47.9 | +10.34 | CBNA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 15.5x | 14.3x | +1.20 | JMSB | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $337.3M | $326.8M | $10.4M | CBNA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CBNA REV | JMSB REV | CBNA GROSS % | JMSB GROSS % | CBNA FCF | JMSB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $0 | — | — | $11.5M | $22.0M |
| FY 2024 | $0 | $0 | — | — | $21.6M | $16.8M |
| FY 2023 | $0 | $0 | — | — | $12.8M | $18.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CBNA // BETA —
JMSB // BETA —