COMP <GO>

TSBK vs V // EV/EBITDA & P/E VALUATION

Timberland Bancorp Inc. (NASDAQ) VS. Visa Inc. (NYSE) • 15-METRIC TALLY: TSBK 3 — V 4

■ METRIC PARITY

LAST: $47.77 (+2.03%) • MKT CAP: $364.1M

valuation

—

LAST: $425.51 (+2.88%) • MKT CAP: $738.98B

valuation

28.9x

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

INSTITUTIONAL METRIC	TSBK	V	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	10.90%	32.30%	-21.40	V	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	28.9x	—	TIE	/valuation <GO>
Free Cash Flow Yield	7.73%	2.90%	+4.83	TSBK	/fcf-yield <GO>
Operating Margin	—	60.00%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	50.10%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	11.30%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	2.20%	0.63%	+1.57	TSBK	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	9.09	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	9/9	-4.00	V	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	55.2	67.7	-12.50	V	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	1.06	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	11.7x	34.0x	-22.30	TSBK	/forward-pe <GO>
Enterprise Scale & Market Cap	$364.1M	$738.98B	-$738.62B	V	/market-cap <GO>

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

FISCAL YEAR	TSBK REV	V REV	TSBK GROSS %	V GROSS %	TSBK FCF	V FCF
FY 2025	$842.6M	$40.00B	—	—	$28.4M	$21.26B
FY 2024	$802.0M	$35.93B	—	—	$21.7M	$18.33B
FY 2023	$122.0M	$32.65B	—	—	$31.0M	$19.29B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

TSBK // BETA —

V // BETA 1.06