COMP <GO>

FSUN vs DCOM // EV/EBITDA & P/E VALUATION

FirstSun Capital Bancorp (NASDAQ) VS. Dime Commercial Bancshares Inc. (NYSE) • 15-METRIC TALLY: FSUN 1 — DCOM 6

■ METRIC PARITY

LAST: $39.35 (+0.69%) • MKT CAP: $1.79B

valuation

—

LAST: $42.34 (+1.15%) • MKT CAP: $1.87B

valuation

—

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

INSTITUTIONAL METRIC	FSUN	DCOM	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	8.50%	7.50%	+1.00	FSUN	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	5.80%	9.98%	-4.18	DCOM	/fcf-yield <GO>
Operating Margin	—	—	—	TIE	/operating-margins <GO>
Net Profit Margin	—	68.00%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	19.00%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.42%	2.30%	-1.88	DCOM	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	6/9	-1.00	DCOM	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	51.0	58.4	-7.34	DCOM	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	17.0x	14.2x	+2.80	DCOM	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.79B	$1.87B	-$77.1M	DCOM	/market-cap <GO>

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

FISCAL YEAR	FSUN REV	DCOM REV	FSUN GROSS %	DCOM GROSS %	FSUN FCF	DCOM FCF
FY 2025	$0	$19.9M	—	—	$104.0M	$186.6M
FY 2024	$0	$16.7M	—	—	$95.7M	$99.1M
FY 2023	$0	$16.4M	—	—	$125.2M	$90.9M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

FSUN // BETA —

DCOM // BETA —