COMP <GO>

UNIT vs LADR // DIVIDEND YIELD & FCF PAYOUT SAFETY

Uniti Group Inc. (NASDAQ) VS. Ladder Capital Corp (Class A) (NYSE) • 15-METRIC TALLY: UNIT 2 — LADR 2

■ METRIC PARITY

LAST: $5.15 (+5.97%) • MKT CAP: $1.25B

dividend-safety

0.00%

LAST: $9.36 (0.00%) • MKT CAP: $1.18B

dividend-safety

0.00%

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

INSTITUTIONAL METRIC	UNIT	LADR	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	2.10%	4.30%	-2.20	LADR	/roic <GO>
EV/EBITDA & P/E Valuation	40.9x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	7.38%	—	TIE	/fcf-yield <GO>
Operating Margin	11.70%	—	—	TIE	/operating-margins <GO>
Net Profit Margin	58.40%	—	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	91.50%	—	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety ACTIVE	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	4/9	+1.00	UNIT	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	26.3	50.9	-24.58	LADR	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	17.2x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.25B	$1.18B	$70.7M	UNIT	/market-cap <GO>

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

FISCAL YEAR	UNIT REV	LADR REV	UNIT GROSS %	LADR GROSS %	UNIT FCF	LADR FCF
FY 2025	$2.23B	$0	—	—	$350.2M	$87.0M
FY 2024	$1.17B	$0	—	—	$366.6M	$133.9M
FY 2023	$1.15B	$0	—	—	$353.2M	$180.6M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

UNIT // BETA —

LADR // BETA —