COMP <GO>
NRIM vs BRK-A // EV/EBITDA & P/E VALUATION
Northrim BanCorp Inc (NASDAQ) VS. Berkshire Hathaway Inc. (Class A) (NYSE) • 15-METRIC TALLY: NRIM 7
— BRK-A 2
■ METRIC PARITY
LAST: $24.18 (+0.83%) • MKT CAP: $537.9M
valuation
—
LAST: $817,500.00 (+0.68%) • MKT CAP: $1.20T
valuation
9.7x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (NRIM VS. BRK-A)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | NRIM | BRK-A | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 19.80% | 11.47% | +8.33 | NRIM | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 9.7x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 24.89% | 2.09% | +22.80 | NRIM | /fcf-yield <GO> |
| Operating Margin | — | 27.80% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 25.30% | 22.30% | +3.00 | NRIM | /net-margins <GO> |
| Revenue Growth (YoY) | 30.40% | 3.93% | +26.47 | NRIM | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 2.70% | 0.00% | +2.70 | NRIM | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 4/9 | +2.00 | NRIM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 43.5 | 68.1 | -24.57 | BRK-A | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.13 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 7.0x | 24.3x | -17.34 | NRIM | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $537.9M | $1.20T | -$1.20T | BRK-A | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | NRIM REV | BRK-A REV | NRIM GROSS % | BRK-A GROSS % | NRIM FCF | BRK-A FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $255.6M | $247.24B | — | — | $133.9M | $25.04B |
| FY 2024 | $196.0M | $249.71B | — | — | -$9.3M | $11.62B |
| FY 2023 | $158.3M | $254.91B | — | — | $38.8M | $37.73B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
NRIM // BETA —
BRK-A // BETA 1.13