COMP <GO>
PNBK vs FUSB // EV/EBITDA & P/E VALUATION
Patriot National Bancorp Inc. (NASDAQ) VS. First US Bancshares Inc. (NASDAQ) • 15-METRIC TALLY: PNBK 1
— FUSB 5
■ METRIC PARITY
LAST: $0.83 (-1.31%) • MKT CAP: $100.2M
valuation
—
LAST: $16.50 (-0.66%) • MKT CAP: $91.4M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (PNBK VS. FUSB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | PNBK | FUSB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -13.40% | 5.70% | -19.10 | FUSB | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -14.31% | 9.94% | -24.25 | FUSB | /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% | 1.76% | -1.76 | FUSB | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 1/9 | 4/9 | -3.00 | FUSB | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 50.4 | 50.5 | -0.19 | FUSB | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 14.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $100.2M | $91.4M | $8.8M | PNBK | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | PNBK REV | FUSB REV | PNBK GROSS % | FUSB GROSS % | PNBK FCF | FUSB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $0 | — | — | -$14.3M | $9.1M |
| FY 2024 | $0 | $0 | — | — | $2.6M | $5.7M |
| FY 2023 | $0 | $0 | — | — | -$10.7M | $13.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
PNBK // BETA —
FUSB // BETA —