FB Financial Corporation Financial Ratios — 2J2 Stock

Profitability (USD)

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	16.03	21.18	14.31	11.3	12.65	11.69	6.2	13.97	9.03	8.65	7.68	6.98
Return on Assets (%)	- -	1.39	1.8	1.31	1.31	1.63	1.49	0.73	1.6	0.98	0.94	0.9	0.83
Return on Capital (%)	- -	9.46	14.28	9.7	6.31	7.88	8.34	4.71	11.71	7.16	6.61	6.42	6.24
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	24.64	25.88	27.7	24.38	24.92	31.63	30.31	14.53	42.22	30.27	31.46	32.19	24.68
Profit Margin (%)	23.02	24.19	26.09	15.88	17.77	23.97	23.19	11.21	33.06	23.63	25.16	25.47	21.85
Net Income to Common Margin (%)	23.02	24.19	26.09	15.88	17.77	23.97	23.19	11.21	33.06	23.63	25.16	25.47	21.85
Effective Tax Rate (%)	6.58	6.53	5.84	34.87	28.7	24.2	23.48	22.84	21.7	21.94	20	20.88	11.46
Dvd Payout Ratio (%)	41.85	45.75	52.97	170.73	- -	7.65	11.98	22.28	10.96	19.67	23.33	27.38	30.89
Sustainable Growth Rate (%)	- -	8.7	9.96	-10.12	11.3	11.68	10.29	4.82	12.44	7.26	6.63	5.58	4.82

Credit (USD)

Credit Ratios API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	138	144	75	195	538	230	346	300	227	495	360	233	183
ST Debt	70	79	18	150	190	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	68	65	57	45	348	230	346	300	227	495	360	233	183
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.4	8.86	8.16	10.09	12.62	13.08	12.45	11.52	11.37	10.32	11.54	11.91	11.95
Long-Term Debt/Equity (%)	35.78	30.13	23.92	13.58	58.25	34.3	45.35	23.21	15.81	37.34	24.72	14.87	9.41
Long-Term Debt/Capital (%)	20.72	18.06	18.19	8.54	30.64	25.54	31.2	18.84	13.65	27.19	19.82	12.94	8.6
Long-Term Debt/Total Assets (%)	3	2.67	1.95	1.37	7.35	4.49	5.64	2.67	1.8	3.85	2.85	1.77	1.12
Total Debt/Equity (%)	72.68	66.84	31.53	58.97	90.09	34.3	45.35	23.21	15.81	37.34	24.72	14.87	9.41
Total Debt/Capital (%)	42.09	40.06	23.97	37.09	47.39	25.54	31.2	18.84	13.65	27.19	19.82	12.94	8.6
Total Debt/Total Assets (%)	6.1	5.92	2.57	5.95	11.37	4.49	5.64	2.67	1.8	3.85	2.85	1.77	1.12
Net Debt to Equity	40.19	47.79	-0.62	21.66	81.1	20.31	27.37	-73.74	-103.97	-29.52	-29.94	-47.44	-42.07
Net Debt/Capital (%)	28.67	32.34	-0.63	17.81	44.78	16.88	20.73	-241.48	14,265.9	-38.97	-40.08	-84.12	-68.94
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.4	8.86	8.16	10.09	12.62	13.08	12.45	11.52	11.37	10.32	11.54	11.91	11.95
Long-Term Debt/Equity (%)	35.78	30.13	23.92	13.58	58.25	34.3	45.35	23.21	15.81	37.34	24.72	14.87	9.41
Long-Term Debt/Capital (%)	20.72	18.06	18.19	8.54	30.64	25.54	31.2	18.84	13.65	27.19	19.82	12.94	8.6
Long-Term Debt/Total Assets (%)	3	2.67	1.95	1.37	7.35	4.49	5.64	2.67	1.8	3.85	2.85	1.77	1.12
Total Debt/Equity (%)	72.68	66.84	31.53	58.97	90.09	34.3	45.35	23.21	15.81	37.34	24.72	14.87	9.41
Total Debt/Capital (%)	42.09	40.06	23.97	37.09	47.39	25.54	31.2	18.84	13.65	27.19	19.82	12.94	8.6
Total Debt/Total Assets (%)	6.1	5.92	2.57	5.95	11.37	4.49	5.64	2.67	1.8	3.85	2.85	1.77	1.12
CFO/Total Liabilities	2.95	-4.77	-1.72	-8.32	0.91	4.75	1.19	-2.72	0.49	6.94	1.89	1.2	1.09
CFO/CapEx	10.31	-19.47	-7.73	-51.25	8.28	20.92	9.38	-45.5	9	75.24	10.43	21.2	17.61
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	20.21	27.42	36.51	29.04	24.28	22.89	18.7	14.02	12.52	9.71	8.9	10.38
Days Sales Outstanding	- -	18.06	13.31	10	12.57	15.03	15.95	19.52	26.04	29.15	37.59	40.99	35.18
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	1,033	1,223	1,621	2,091	1,710	1,892	2,249	2,741
- Cash & Cash Equivalents	62	41	76	123	54	94	102	1,197	1,670	817	728	917	943
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	138	144	75	195	538	230	346	300	227	495	360	233	183
Enterprise Value	- -	- -	- -	- -	- -	514	779	-449	-1,031	-83	546	739	1,369
Total Capital	328	359	311	525	1,134	902	1,108	1,591	1,659	1,821	1,814	1,801	2,132
Total Debt/Capital (%)	42.09	40.06	23.97	37.09	47.39	25.54	31.2	18.84	13.65	27.19	19.82	12.94	8.6
Total Debt / EV	- -	- -	- -	- -	- -	0.45	0.44	-0.67	-0.22	-5.98	0.66	0.32	0.13
EV/Sales	- -	- -	- -	- -	- -	1.53	2.15	- -	- -	- -	1.14	1.62	2.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	2.42	12.19	- -	- -	- -	2.59	5.32	8.78
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	2.54	13.64	- -	- -	- -	2.86	5.59	9.31
Diluted Market Cap	- -	- -	- -	- -	- -	1,053	1,237	1,308	2,109	1,728	1,891	2,259	2,652
Diluted Enterprise Value	- -	- -	- -	- -	- -	534	793	-762	-1,013	-64	545	749	1,280
EV per Share	- -	- -	- -	- -	- -	16.54	24.82	- -	- -	- -	11.53	15.66	26.17
TTM Sales	117	134	183	256	295	335	361	568	576	527	478	456	561
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	61	-106	-46	-245	38	212	64	-270	55	800	211	139	156
TTM Free Cash Flow to Firm	55	-111	-52	-250	33	202	57	-276	49	789	191	132	147

Multiples (USD)

Valuation Multiples API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	5.21	21.67	-4.74	43.22	2.19	9.91	17.08	18.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	514	779	-449	-1,031	-83	546	739	1,369
Low Price	- -	- -	- -	- -	- -	32.95	30.04	17.95	33.95	34.16	24.52	33.69	36.38
EV/Sales	- -	- -	- -	- -	- -	1.53	2.15	- -	- -	- -	1.14	1.62	2.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	12.85	14.51	20.3	10.96	13.84	15.72	19.41	21.49
Price/Earnings Average	- -	- -	- -	- -	- -	15.31	13.25	16.87	10.33	15.61	12.44	16.41	20.02
Price/Earnings High	- -	- -	- -	- -	- -	16.87	14.62	23.35	12.15	17.77	15.82	20.97	23.79
Price/Earnings Low	- -	- -	- -	- -	- -	12.73	11.19	10.73	8.55	13.06	9.65	13.72	14.92
Price/Book Value	- -	- -	- -	- -	- -	1.54	1.6	1.26	1.46	1.29	1.3	1.43	1.41
Price/Book Value Average	- -	- -	- -	- -	- -	1.83	1.47	1.04	1.38	1.45	1.03	1.21	1.31
Price/Book Value High	- -	- -	- -	- -	- -	2.02	1.62	1.44	1.62	1.66	1.31	1.55	1.56
Price/Book Value Low	- -	- -	- -	- -	- -	1.52	1.24	0.66	1.14	1.22	0.8	1.01	0.98
Price/Tangible Book Value	- -	- -	- -	- -	- -	2.39	2.45	1.71	1.98	1.9	1.82	1.95	1.93
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	2.84	2.24	1.42	1.86	2.14	1.44	1.64	1.8
Price/Tangible Book Value High	- -	- -	- -	- -	- -	3.13	2.47	1.97	2.19	2.43	1.83	2.1	2.14
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	2.36	1.89	0.91	1.54	1.79	1.12	1.37	1.34
Price/Sales	- -	- -	- -	- -	- -	3.08	3.37	2.28	3.62	3.27	3.95	4.94	4.7
Price/Sales Average	- -	- -	- -	- -	- -	3.67	3.07	1.89	3.41	3.69	3.13	4.18	4.38
Price/Sales High	- -	- -	- -	- -	- -	4.04	3.39	2.62	4.01	4.2	3.98	5.34	5.2
Price/Sales Low	- -	- -	- -	- -	- -	3.05	2.59	1.2	2.83	3.09	2.43	3.49	3.26
Price/Cash Flow	- -	- -	- -	- -	- -	4.86	19.04	-4.78	37.99	2.16	8.95	16.23	16.91
Price/Cash Flow Average	- -	- -	- -	- -	- -	5.79	17.38	-3.97	35.81	2.43	7.09	13.72	15.75
Price/Cash Flow High	- -	- -	- -	- -	- -	6.38	19.17	-5.5	42.1	2.77	9.01	17.53	18.72
Price/Cash Flow Low	- -	- -	- -	- -	- -	4.81	14.67	-2.53	29.65	2.03	5.49	11.47	11.74
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	6.21	19.79	-3.94	40.73	2.47	7.84	14.44	16.81
Price/Free Cash Flow High	- -	- -	- -	- -	- -	6.84	21.83	-5.45	47.89	2.81	9.97	18.45	19.97
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	5.16	16.7	-2.5	33.73	2.07	6.08	12.07	12.53
EV/Sales Average	- -	- -	- -	- -	- -	2.12	1.86	- -	- -	0.26	0.32	0.86	2.11
EV/Sales High	- -	- -	- -	- -	- -	2.5	2.18	- -	- -	0.77	1.17	2.02	2.96
EV/Sales Low	- -	- -	- -	- -	- -	1.51	1.38	- -	- -	- -	- -	0.17	0.95
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	33.26	38.98	33.96	43.5	36.19	39.96	47.68	52.4
High Price	- -	- -	- -	- -	- -	43.66	39.26	39.07	48.2	46.49	40.21	51.5	58.01
Enterprise Value Average	- -	- -	- -	- -	- -	711	673	-723	-1,151	136	152	391	1,182
Enterprise Value High	- -	- -	- -	- -	- -	837	788	-205	-805	404	558	919	1,663
Enterprise Value Low	- -	- -	- -	- -	- -	504	498	-1,213	-1,490	-179	-185	79	531

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	23	23	23	24	31	31	31	48	48	47	47	47	52
Diluted Weighted Avg Shares	24	24	24	20	29	32	32	39	48	48	47	47	51
Basic Weighted Avg Shares	24	24	24	19	28	31	31	38	48	48	47	47	50
Revenue per Share	4.82	5.53	7.57	13.2	10.56	10.79	11.58	14.92	12.01	11.07	10.1	9.64	11.16
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.11	1.34	1.97	2.1	1.88	2.59	2.69	1.67	3.97	2.62	2.54	2.46	2.44
Basic EPS from Cont Ops	1.11	1.34	1.97	2.1	1.88	2.59	2.69	1.67	3.97	2.62	2.54	2.46	2.44
Diluted EPS, GAAP	1.11	1.34	1.97	2.08	1.84	2.53	2.64	1.65	3.93	2.61	2.54	2.45	2.42
Diluted EPS from Cont Ops	1.11	1.34	1.97	2.08	1.84	2.53	2.64	1.65	3.93	2.61	2.54	2.45	2.42
Dividend per Share	0.46	0.61	1.05	3.58	- -	0.2	0.32	0.37	0.44	0.51	0.59	0.67	0.75
Cash Flow per Share	2.51	-4.36	-1.89	-12.66	1.35	6.84	2.05	-7.1	1.14	16.79	4.46	2.94	3.1
Free Cash Flow per Basic Share	2.27	-4.58	-2.13	-12.9	1.18	6.52	1.83	-7.26	1.02	16.57	4.04	2.8	2.92
Cash & Equivalents per Share	31.97	29.68	31.04	28.95	19.11	24.14	25.18	49.63	69.66	48.42	36.02	36.96	29.74
Book Value per Share	8.12	9.21	10.13	13.56	19.33	21.63	24.3	27.05	29.81	28.06	30.72	33.23	37.24
Tangible Book Value per Share	5.89	6.79	6.56	10.04	11.88	13.94	15.88	19.8	21.99	19.09	21.94	24.5	27.08