COMP <GO>
NRIM vs CFFN // EV/EBITDA & P/E VALUATION
Northrim BanCorp Inc (NASDAQ) VS. Capitol Federal Financial Inc. (NASDAQ) • 15-METRIC TALLY: NRIM 5
— CFFN 4
■ METRIC PARITY
LAST: $24.18 (+0.83%) • MKT CAP: $537.9M
valuation
—
LAST: $8.54 (+1.67%) • MKT CAP: $1.07B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (NRIM VS. CFFN)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | NRIM | CFFN | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 19.80% | 6.50% | +13.30 | NRIM | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 24.89% | 4.64% | +20.25 | NRIM | /fcf-yield <GO> |
| Operating Margin | — | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 25.30% | 68.00% | -42.70 | CFFN | /net-margins <GO> |
| Revenue Growth (YoY) | 30.40% | 6.50% | +23.90 | NRIM | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 2.70% | 4.12% | -1.42 | CFFN | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 5/9 | +1.00 | NRIM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 43.5 | 50.3 | -6.72 | CFFN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 7.0x | 14.7x | -7.70 | NRIM | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $537.9M | $1.07B | -$535.6M | CFFN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | NRIM REV | CFFN REV | NRIM GROSS % | CFFN GROSS % | NRIM FCF | CFFN FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $255.6M | $16.3M | — | — | $133.9M | $49.8M |
| FY 2024 | $196.0M | $15.3M | — | — | -$9.3M | $24.0M |
| FY 2023 | $158.3M | $17.6M | — | — | $38.8M | $47.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
NRIM // BETA —
CFFN // BETA —