COMP <GO>

SHO vs V // RETURN ON INVESTED CAPITAL (ROIC)

Sunstone Hotel Investors Inc. Sunstone Hotel Investors Inc. (NYSE) VS. Visa Inc. (NYSE) • 15-METRIC TALLY: SHO 3 — V 3

■ METRIC PARITY

LAST: $12.94 (+1.41%) • MKT CAP: $2.41B

roic

—

LAST: $410.54 (+2.48%) • MKT CAP: $733.53B

roic

32.30%

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

INSTITUTIONAL METRIC	SHO	V	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC) ACTIVE	—	32.30%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	28.9x	—	TIE	/valuation <GO>
Free Cash Flow Yield	7.55%	2.90%	+4.65	SHO	/fcf-yield <GO>
Operating Margin	—	60.00%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	50.10%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	6.00%	11.30%	-5.30	V	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	3.59%	0.63%	+2.96	SHO	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	9.09	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	3/9	9/9	-6.00	V	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	73.9	65.6	+8.31	SHO	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	1.06	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	34.0x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$2.41B	$733.53B	-$731.13B	V	/market-cap <GO>

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

FISCAL YEAR	SHO REV	V REV	SHO GROSS %	V GROSS %	SHO FCF	V FCF
FY 2025	$960.1M	$40.00B	—	—	$181.8M	$21.26B
FY 2024	$905.8M	$35.93B	—	—	$170.4M	$18.33B
FY 2023	$986.5M	$32.65B	—	—	$198.1M	$19.29B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

SHO // BETA —

V // BETA 1.06