{
"request_id": "c685171e-ce46-474b-b0de-f17123b3085a",
"status": "COMPLETED",
"result": [
{
"Permalink": "standex-international",
"Name": "Standex International",
"Website": "standex.com",
"HQ City": "Salem",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1918",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Custom Manufacturing Solutions",
"Core Offering": "Standex International is a global industrial manufacturer providing a range of custom-engineered products and services across various sectors, including electronics, engraving, scientific equipment, and specialty solutions for commercial and industrial markets.",
"Product Catalog": "Electronics components, Scientific equipment, Engraving services, Custom hoists, Specialty solutions",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 790107000.0,
"Ticker": "NYSE:SXI",
"EBITDA": 157324000.0,
"Net Income": 55760000.0,
"EBITDA Margin (%)": 19.9117,
"Net Income Margin (%)": 7.0572,
"EPS Diluted": 4.64,
"ROA (%)": 5.9238,
"Unlevered FCF": 23416750.0,
"D/E": 81.6264,
"Market Cap": 3151961265.0,
"Enterprise Value": 3679033265.0,
"EV/Revenue (LTM)": 4.656373,
"EV/EBITDA (LTM)": 23.385073,
"P/E (LTM)": 56.053879,
"Acquisitions": "McStarlite (2025), Custom Biogenic Systems (2024), Amran Instrument Transformers (2024), Narayan Powertech (2024), Minntronix (2023), Sensor Solutions Corporation (2022), Renco Electronics (2020), Genius Solutions Engineering Company (2019), Agile Magnetics (2018), Tenibac Graphion (2018)",
"Investments": ""
},
{
"Permalink": "equifax",
"Name": "Equifax",
"Website": "equifax.com",
"HQ City": "Atlanta",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1899",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Credit reporting services",
"Core Offering": "Equifax provides credit reporting, analytics, and identity protection services to businesses and consumers, helping them make informed financial decisions.",
"Product Catalog": "Credit Reporting Services, Identity Theft Protection Solutions, Employment Verification Services, Credit Monitoring Services, Financial Analytics Solutions",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 17501,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 6074500000.0,
"Ticker": "NYSE:EFX",
"EBITDA": 1868600000.0,
"Net Income": 660300000.0,
"EBITDA Margin (%)": 30.7613,
"Net Income Margin (%)": 10.87,
"EPS Diluted": 5.32,
"ROA (%)": 6.041,
"Unlevered FCF": 1134262500.0,
"D/E": 110.6369,
"Market Cap": 21673211697.0,
"Enterprise Value": 26868511697.0,
"EV/Revenue (LTM)": 4.423164,
"EV/EBITDA (LTM)": 14.378953,
"P/E (LTM)": 33.770676,
"Acquisitions": "Vault Verify LLC (2025), Boa Vista (2023), Profile Credit (2023), LawLogix Group, Inc. (2022), Data-Crédito (2022), Efficient Hire (2022), Appriss Insights (2021), HealthCare Impact Associates (2021), i2verify (2021), HIREtech (2021)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Acquirer possesses balance-sheet capacity and fintech M&A track record but product adjacency remains weak and cross-sell synergies limited by divergent end-user personas. ",
"Commentary": "Equifax brings proven fintech acquisition capability and complementary credit datasets, yet Brex's startup-focused corporate card offering diverges sharply from Equifax's enterprise credit bureau model. Absent clear revenue synergies or product integration pathways, the deal carries material execution risk despite plausible transaction financing.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Equifax generates $6B revenue versus Brex's $1.7B total funding; public scale supports feasibility though Brex's high valuation and debt structure present moderate execution complexity. ",
"Product Synergy Score": 3.0,
"Product Synergy Rationale": "Brex operates corporate cards and expense software for startups while Equifax delivers credit reporting and identity protection with minimal overlap in core SKU functionality. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Equifax acquired Kount for $640M, Appriss Insights for $1.825B, and Boa Vista for $596M—all financial data and risk platforms mirroring Brex's fintech risk profile. ",
"Synergy Potential Score": 4.0,
"Synergy Potential Rationale": "Limited cross-sell potential; Equifax credit data assets marginally enhance Brex underwriting but distinct customer bases and go-to-market models restrict revenue levers. "
},
{
"Permalink": "ci-t",
"Name": "CI&T",
"Website": "ciandt.com",
"HQ City": "Oakland",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1995",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Digital Transformation Solutions",
"Core Offering": "CI&T offers digital transformation solutions including strategy development, customer experience enhancement, and implementation of AI platforms, cloud services, and customized software engineering to help businesses navigate and thrive in the digital age.",
"Product Catalog": "Digital Transformation Consulting, AI Platform Development, Cloud Integration Services, Custom Software Development, Customer Experience Enhancement",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Advent International"
],
"Revenue": 489650000.0,
"Ticker": "NYSE:CINT",
"EBITDA": 76785000.0,
"Net Income": 40620000.0,
"EBITDA Margin (%)": 15.6816,
"Net Income Margin (%)": 8.2957,
"EPS Diluted": 0.3,
"ROA (%)": 7.6126,
"Unlevered FCF": 40381625.0,
"D/E": 42.5468,
"Market Cap": 646875960.0,
"Enterprise Value": 730264960.0,
"EV/Revenue (LTM)": 1.491402,
"EV/EBITDA (LTM)": 9.510516,
"P/E (LTM)": 16.733333,
"Acquisitions": "NTERSOL (2022), Transpire Technology (2022), Box 1824 (2022), Somo, now CI&T (2022), Dextra (2021), Comrade (2017)",
"Investments": ""
},
{
"Permalink": "freightos",
"Name": "Freightos",
"Website": "freightos.com",
"HQ City": "Miami Beach",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2012",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Freight Booking Platform",
"Core Offering": "Freightos Group provides a digital freight platform that allows companies to instantly compare, book, and manage freight services including air, ocean, and customs clearance.",
"Product Catalog": "Freightos Marketplace, Freightos Enterprise, Freightos Terminal, WebCargo Forwarder",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 178,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"MSR Capital",
"Singapore Exchange Limited",
"Master Toys",
"Aleph",
"MoreVC",
"ICV Partners",
"Qatar Visa Check",
"OurCrowd",
"GE Ventures",
"Annox Capital",
"FedEx",
"Sadara Ventures"
],
"Revenue": 29460000.0,
"Ticker": "NASDAQ:CRGO",
"EBITDA": -16456000.0,
"Net Income": -17516000.0,
"EBITDA Margin (%)": -55.8587,
"Net Income Margin (%)": -59.4568,
"EPS Diluted": "",
"ROA (%)": -17.5453,
"Unlevered FCF": -4307500.0,
"D/E": 5.5263,
"Market Cap": 83210431.0,
"Enterprise Value": 57689431.0,
"EV/Revenue (LTM)": 1.958229,
"EV/EBITDA (LTM)": -3.505678,
"P/E (LTM)": -4.648517,
"Acquisitions": "Shipsta (2024), 7LFreight, a Freightos Group company (2022), Air Freight Bazaar (2018), WebCargo by Freightos (2016)",
"Investments": ""
},
{
"Permalink": "wright-express",
"Name": "Wex",
"Website": "wexinc.com",
"HQ City": "Portland",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1983",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "",
"Core Offering": "WEX provides financial technology solutions that simplify business operations through tools for payment processing, employee benefits, fleet management, and corporate payments.",
"Product Catalog": "Fuel Cards, Business Payments Solutions, Employee Benefits Platforms, Fleet Management Technology, Analytics and Reporting Tools",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 4981,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Warburg Pincus"
],
"Revenue": 2660800000.0,
"Ticker": "NYSE:WEX",
"EBITDA": 874400000.0,
"Net Income": 304100000.0,
"EBITDA Margin (%)": 32.8622,
"Net Income Margin (%)": 11.4288,
"EPS Diluted": 8.47,
"ROA (%)": 3.0387,
"Unlevered FCF": 1249487500.0,
"D/E": 398.6958,
"Market Cap": 5158944522.0,
"Enterprise Value": 4842144522.0,
"EV/Revenue (LTM)": 1.819808,
"EV/EBITDA (LTM)": 5.537677,
"P/E (LTM)": 17.752066,
"Acquisitions": "Payzer (2023), Benefitexpress (2021), Optal (2020), eNett (2020), 3Delta Systems (2019), Discovery Benefits (2019), Noventis (2018), Electronic Funds Source (2015), Benaissance (2015), WEX Health (2014)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex delivers high-value corporate card and CFO software expansion into startup and mid-market segments WEX currently underpenetrates. ",
"Commentary": "WEX's $2.7B revenue and proven $1.7B deal capability position Brex as a natural bolt-on, adding corporate cards and expense automation to WEX's business payments suite while unlocking cross-sell into startup and mid-market CFO workflows.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "WEX's $2.7B revenue and $874M EBITDA provide ample capacity to finance a deal sized comparably to the $1.7B eNett transaction. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly extend WEX's business payments portfolio with startup-focused SKUs. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Brex's estimated $1.7B total funding aligns with WEX's eNett acquisition at $1.7B and Discovery Benefits at $425M in corporate payments sector. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell WEX fleet and benefits solutions to Brex's startup base; integrate Brex accounting automation into WEX AP platform; combine direct digital GTM. "
},
{
"Permalink": "fair-isaac-corporation",
"Name": "FICO",
"Website": "fico.com",
"HQ City": "Bozeman",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1956",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Decision management software",
"Core Offering": "FICO provides analytics software and credit scoring solutions to help businesses automate and improve decision-making processes across various industries such as banking, insurance, and healthcare.",
"Product Catalog": "FICO Credit Score, FICO Decision Modeler, FICO Blaze Advisor, FICO Falcon Fraud Manager, FICO Customer Communication Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 3706,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1990869000.0,
"Ticker": "NYSE:FICO",
"EBITDA": 950724000.0,
"Net Income": 651946000.0,
"EBITDA Margin (%)": 47.7542,
"Net Income Margin (%)": 32.7468,
"EPS Diluted": 26.54,
"ROA (%)": 32.6187,
"Unlevered FCF": 698993500.0,
"D/E": -177.0952,
"Market Cap": 25192669086.0,
"Enterprise Value": 28150233086.0,
"EV/Revenue (LTM)": 14.139671,
"EV/EBITDA (LTM)": 29.609259,
"P/E (LTM)": 40.014694,
"Acquisitions": "EZMCOM Inc. (2019), QuadMetrics (2016), Tonbeller (2015), Karmasphere (2014), infoCentricity (2014), Infoglide Software Corporation (2013), CR Software (2012), Adeptra (2012), Entiera (2012), RulesPower (2005)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Strong product adjacency and moderate synergies offset by acquisition stretch relative to FICO's historical deal sizes and Brex's elevated valuation. ",
"Commentary": "FICO gains immediate access to corporate spend management and embedded finance capabilities that extend its decision management franchise into CFO workflows. Brex's startup-focused customer base offers cross-sell opportunities for fraud detection and credit scoring, though the acquisition represents a significant step-up from FICO's historical deal profile.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "FICO's 2B revenue and 950M EBITDA provide financial capacity, though Brex's 1.7B total funding signals a stretched but feasible acquisition. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards and expense management directly complement FICO's decision management and fraud protection capabilities for financial services. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "FICO's largest deals were HNC Software at 810M and London Bridge at 300M; Brex's 1.7B funding suggests higher valuation than historical pattern. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist between FICO's fraud detection and Brex's card platform, plus potential to embed FICO scoring in Brex underwriting. "
},
{
"Permalink": "alliance-semiconductor",
"Name": "Alimco Financial",
"Website": "alimcofinancial.com",
"HQ City": "West Palm Beach",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1985",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Reinsurance Investment Services",
"Core Offering": "Alimco Financial provides alternative finance solutions by investing capital in small businesses and offering reinsurance services through partnerships. They focus on businesses that struggle to secure traditional financing.",
"Product Catalog": "Reinsurance services, Capital investment for small businesses, Fee-based partnerships",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCPINK:ALMC",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Chip Engines (2002), PulseCore, Inc. (2001)",
"Investments": ""
},
{
"Permalink": "bill-com",
"Name": "BILL",
"Website": "bill.com",
"HQ City": "San Jose",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2006",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial operations platform",
"Core Offering": "BILL provides an integrated financial operations platform that automates accounts payable, accounts receivable, and spend management for small to mid-sized businesses, simplifying how they pay and get paid.",
"Product Catalog": "Accounts Payable Automation, Accounts Receivable Automation, Spend and Expense Management, Business Credit Solutions, Payment Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 187,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Franklin Templeton",
"DCM Ventures",
"Icon Ventures",
"Kayne Anderson Rudnick (KAR)",
"West Capital Advisors",
"August Capital",
"Barington Capital Group",
"Mastercard",
"Silicon Valley Bank",
"Napier Park Global Capital",
"TTV Capital",
"Fidelity",
"Amex Ventures",
"Financial Partners Fund",
"Fifth Third Bank",
"Emergence Capital",
"Bank of America",
"Burch Creative Capital",
"Cross Creek",
"JP Morgan",
"Temasek Holdings",
"Scale Venture Partners",
"Commerce Ventures",
"Starboard Value"
],
"Revenue": 1462570000.0,
"Ticker": "NYSE:BILL",
"EBITDA": -5667000.0,
"Net Income": 23799000.0,
"EBITDA Margin (%)": -0.3874,
"Net Income Margin (%)": 1.6272,
"EPS Diluted": -0.07,
"ROA (%)": -0.5235,
"Unlevered FCF": 246942750.0,
"D/E": 45.624,
"Market Cap": 3804039313.0,
"Enterprise Value": 3371325313.0,
"EV/Revenue (LTM)": 2.305069,
"EV/EBITDA (LTM)": -594.904767,
"P/E (LTM)": -530.609427,
"Acquisitions": "Finmark (2022), Invoice2go (2021), Divvy (2021)",
"Investments": ""
},
{
"Permalink": "ceridian",
"Name": "Dayforce",
"Website": "ceridian.com",
"HQ City": "Minneapolis",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1932",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Human Capital Management Software",
"Core Offering": "Ceridian provides human capital management software through its Dayforce platform, which integrates HR services, payroll, benefits, and talent management to streamline the employee lifecycle for organizations.",
"Product Catalog": "Cloud HCM platform, Payroll solutions, HR management tools, Benefits management software, Talent management solutions",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 26,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Goldman Sachs",
"THL",
"Abu Dhabi Investment Authority",
"Fidelity National Financial",
"Dayforce"
],
"Revenue": "",
"Ticker": "NYSE:DAY",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "ADAM Human Capital Management (2021), DataFuZion HCM (2021), Ideal (2021), AscenderJapan (2021), Excelity Global (2020), RITEQ (2019), Paysa (2019), Clearview Logix (2019), Versult (2011), Recruiting Solutions International (2004)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Brex spend management and corporate cards fill Dayforce CFO workflow gap with clear product integration, strong cross-sell synergies, and feasible deal scale. ",
"Commentary": "Brex brings corporate cards, expense automation, and bill pay that integrate seamlessly into Dayforce payroll and benefits workflows, unlocking embedded finance for Dayforce's mid-market and enterprise clients. The combination creates a unified employee lifecycle platform spanning HR, payroll, and spend, with immediate cross-sell opportunities across Dayforce's installed base. Dayforce's public-company revenue scale and track record of SaaS acquisitions support execution feasibility.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Dayforce generates over $1.6B revenue as public HCM leader; Brex $1.7B total funding sits within acquisition capacity for strategic finance-layer bolt-on. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex corporate cards and expense management directly extend Dayforce payroll and HR with critical CFO workflow capabilities for end-to-end employee spend. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Dayforce acquired talent and payroll-adjacent SaaS targets like Ideal, Paysa, and Excelity; Brex fintech adds spend layer to HCM expansion. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Embedded Brex cards within Dayforce payroll enable automated expense-to-payroll reconciliation, cross-sell to 5,000+ clients, and unified employee financial experience. "
},
{
"Permalink": "avidxchange",
"Name": "AvidXchange",
"Website": "avidxchange.com",
"HQ City": "Charlotte",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2000",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Accounts Payable Automation Software",
"Core Offering": "AvidXchange provides accounts payable automation software that streamlines the invoice processing and bill payment workflows for mid-market businesses. Their platform enables companies to digitize their AP processes, reducing manual tasks and enhancing efficiency.",
"Product Catalog": "AvidInvoice, AvidPay, AvidBuy, AvidStrongroom, AvidAnalytics",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1776,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Pivot Investment Partners",
"La Caisse",
"Charlotte Angel Partners",
"Keybank",
"Corpay",
"CT Communications",
"Sixth Street",
"Alpha Square Group",
"Mastercard",
"Founders Fund",
"Nyca Partners",
"Schonfeld Strategic Advisors",
"Sapphire Ventures",
"Lone Pine Capital",
"Fifth Third Bank",
"Bain Capital Ventures",
"Temasek Holdings",
"Foundry Group",
"Neuberger Berman",
"Square 1 Bank",
"SV Health Investors"
],
"Revenue": 438940000.0,
"Ticker": "NASDAQ:AVDX",
"EBITDA": 34036000.0,
"Net Income": 8145000.0,
"EBITDA Margin (%)": 7.7541,
"Net Income Margin (%)": 1.8556,
"EPS Diluted": 0.04,
"ROA (%)": -0.0614,
"Unlevered FCF": 40269000.0,
"D/E": 11.2236,
"Market Cap": 2076987530.0,
"Enterprise Value": 1763091530.0,
"EV/Revenue (LTM)": 4.016703,
"EV/EBITDA (LTM)": 51.800785,
"P/E (LTM)": 253.036437,
"Acquisitions": "FastPay (2021), AvidXchange (formerly Core Associates) (2021), AvidXchange (2021), BankTEL Systems (2019), Ariett (2017), Strongroom Solutions (2015), Piracle (2014)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Strong product adjacency and customer synergies offset by substantial feasibility constraints given Brex valuation relative to AvidXchange enterprise value. ",
"Commentary": "Brex delivers adjacent corporate card and upstream spend capabilities that naturally extend AvidXchange AP workflows across its mid-market base. However, AvidXchange 439M revenue and 51.8x multiple presents meaningful financing constraints against Brex 1.7B funding and presumed multi-billion valuation.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "AvidXchange 439M revenue and 51.8x EV/EBITDA valuation likely insufficient to acquire Brex with 1.7B total funding and likely multi-billion valuation. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex corporate cards and expense management directly extend AvidXchange AP automation into upstream spend control and employee expenses. ",
"Deal Precedent Score": 6.0,
"Deal Precedent Rationale": "AvidXchange acquired payment and AP-adjacent technologies FastPay, BankTEL, Ariett, though none approached Brex scale or venture-backed profile. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Combined platform captures end-to-end spend lifecycle from employee card transactions through invoice payment, cross-sell opportunities across 8,800 AvidXchange customers. "
},
{
"Permalink": "intuit",
"Name": "Intuit",
"Website": "intuit.com",
"HQ City": "Mountain View",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1983",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Business and Financial Management",
"Core Offering": "Intuit is a global company, headquartered in California, that provides comprehensive business and financial management solutions to small and medium businesses (SMBs), consumers, financial institutions, and accounting professionals. Its wide product range includes TurboTax for tax filing and income tax returns, QuickBooks, Quicken, and Mint.com among others. Intuit also provides extensive options for online tax preparation, mobile tax prep, and various specific tax solutions. Established in 1983 by Tom Proulx and Scott Cook, Intuit has expanded its reach beyond North America to Asia, Europe, and Australia.",
"Product Catalog": "",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Kleiner Perkins",
"JP Morgan Chase",
"Sierra Ventures",
"Technology Venture Investors"
],
"Revenue": 18831000000.0,
"Ticker": "NASDAQ:INTU",
"EBITDA": 5591000000.0,
"Net Income": 3869000000.0,
"EBITDA Margin (%)": 29.6904,
"Net Income Margin (%)": 20.5459,
"EPS Diluted": 13.67,
"ROA (%)": 8.9339,
"Unlevered FCF": 5168250000.0,
"D/E": 33.6834,
"Market Cap": 117774348500.0,
"Enterprise Value": 119861348500.0,
"EV/Revenue (LTM)": 6.365108,
"EV/EBITDA (LTM)": 21.438267,
"P/E (LTM)": 31.153621,
"Acquisitions": "Relevvo (2025), GoCo.io Inc (2025), Deserve Inc. (2025), Zendrive (2024), Imvision (2021), Intuit Mailchimp (2021), TradeGecko (2020), Credit Karma (2020), ChronoBooks (2019), Origami Logic (2019)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Exceptional strategic fit across product, distribution, and M&A pattern with Intuit's financial capacity and recent Deserve card infrastructure providing natural integration path. ",
"Commentary": "Brex delivers embedded corporate cards and expense management that plugs directly into QuickBooks workflows, unlocking immediate cross-sell across millions of SMB customers. The acquisition mirrors Intuit's Credit Karma and Mailchimp playbook, layering adjacent financial infrastructure onto core accounting relationships. Deserve integration de-risks card issuance execution.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Intuit's 18.8B revenue and 7.1B Credit Karma precedent demonstrate clear capacity to acquire Brex at estimated 1.5-2B valuation range given funding history. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex directly extends Intuit's SMB financial suite with corporate cards, expense management, and bill payment, filling gaps beyond QuickBooks accounting capabilities. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Mirrors Credit Karma and Mailchimp acquisitions in fintech infrastructure and SMB workflow automation at multi-billion scale with similar strategic rationale. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Strong cross-sell into Intuit's 7M QuickBooks users, embedded card issuance via Deserve acquisition integration, and consolidated CFO workflow reducing third-party dependencies. "
},
{
"Permalink": "steel-partners",
"Name": "Steel Partners Holdings L.P.",
"Website": "steelpartners.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1992",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Diversified Global Holding Company",
"Core Offering": "Steel Partners Holdings L.P. is a diversified global holding company that owns and operates businesses in various sectors including industrial products, energy, defense, and banking services. They aim to enhance long-term corporate value through strategic acquisitions and operational excellence programs.",
"Product Catalog": "Corporate governance and management services, Manufacturing and supply chain services, Banking and financial services, Youth sports programs, Training and education services",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 138,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2027848000.0,
"Ticker": "NYSE:SPLP",
"EBITDA": 290938000.0,
"Net Income": 261562000.0,
"EBITDA Margin (%)": 14.3471,
"Net Income Margin (%)": 12.8985,
"EPS Diluted": 11.38,
"ROA (%)": 3.8244,
"Unlevered FCF": -94197500.0,
"D/E": 29.9667,
"Market Cap": 1005641391.0,
"Enterprise Value": 993848391.0,
"EV/Revenue (LTM)": 0.4901,
"EV/EBITDA (LTM)": 3.416014,
"P/E (LTM)": 4.414618,
"Acquisitions": "Handy & Harman (2017)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Brex adds relevant financial services capabilities and portfolio synergies, but acquisition scale and fintech inexperience introduce execution risk for Steel Partners. ",
"Commentary": "Steel Partners' $2B revenue base and banking segment provide infrastructure to absorb Brex's corporate finance platform. Brex's corporate cards and expense automation extend Steel Partners' financial services while enabling cross-sell into portfolio companies. However, the $1.7B funding base and fintech operational model represent a significant departure from Steel Partners' traditional industrial M&A playbook, introducing integration complexity.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "Steel Partners generates $2B revenue but Brex's $1.7B funding and late-stage valuation create meaningful acquisition stretch despite financial capacity. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 5.0,
"Deal Precedent Rationale": "Steel Partners' history centers on industrial acquisitions like Handy & Harman; Brex represents a departure into high-growth fintech without clear precedent. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-selling Brex's corporate cards and expense management to Steel Partners' portfolio companies creates tangible revenue synergies, though cost levers remain limited. "
},
{
"Permalink": "global-cash-access",
"Name": "Everi Holdings",
"Website": "everi.com",
"HQ City": "Las Vegas",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1998",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Gaming Machines Financial Technology",
"Core Offering": "Everi Holdings develops and supplies gaming entertainment products and financial technology solutions for the casino and gaming industry. They provide a range of gaming machines, cash access products, and compliance software to improve operational efficiency and enhance patron engagement.",
"Product Catalog": "Gaming Machines, Cash Access Solutions, FinTech Solutions, Loyalty Solutions, AML Compliance Tools",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 757903000.0,
"Ticker": "NYSE:EVRI",
"EBITDA": 293567000.0,
"Net Income": 15016000.0,
"EBITDA Margin (%)": 38.7341,
"Net Income Margin (%)": 1.9812,
"EPS Diluted": 0.17,
"ROA (%)": 4.0249,
"Unlevered FCF": 235508375.0,
"D/E": 383.2934,
"Market Cap": 1236833042.0,
"Enterprise Value": 1803506042.0,
"EV/Revenue (LTM)": 2.3796,
"EV/EBITDA (LTM)": 6.143422,
"P/E (LTM)": 83.764705,
"Acquisitions": "IGT Gaming (2024), Intuicode Gaming (2022), Ecash (2022), Atlas Gaming (2022), Micro Gaming Technologies (2020), Atrient (2019), Multimedia Games, Inc. (2014)",
"Investments": ""
},
{
"Permalink": "babson-capital-management",
"Name": "Babson Capital Management",
"Website": "babsoncapital.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1940",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Investment management services",
"Core Offering": "Babson Capital Management provides asset management services and investment opportunities worldwide, tailored to meet the specific capital and investment needs of clients.",
"Product Catalog": "Asset Management Services, Investment Strategies, Client Consulting",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:MCI",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Duke Street (2004)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Weak strategic fit and limited synergies between asset management operations and fintech corporate spend platform. ",
"Commentary": "Babson Capital lacks demonstrated fintech acquisition experience and relevant portfolio synergies with Brex's corporate card and expense management platform. The deal represents a sector departure with marginal value-creation levers beyond financial engineering.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Babson manages $182B in assets, suggesting capacity for a deal of this magnitude, though fintech acquisitions are unproven. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Single prior acquisition disclosed from 2004; insufficient recent M&A history to establish deal pattern or sector preference. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited operational synergies; Brex operates in fintech services unrelated to Babson's asset management portfolio focus. "
},
{
"Permalink": "jamf-software",
"Name": "Jamf",
"Website": "jamf.com",
"HQ City": "Minneapolis",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2002",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Apple Device Management Software",
"Core Offering": "Jamf provides comprehensive device management and security solutions specifically for Apple devices, allowing organizations to automate and secure their operations in diverse environments such as education and business.",
"Product Catalog": "Jamf Pro, Jamf Now, Jamf School, Jamf Protect, Jamf Connect",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 2733,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"G Squared",
"Summit Partners",
"Dragoneer Investment Group",
"SuRo Capital"
],
"Revenue": 627399000.0,
"Ticker": "NASDAQ:JAMF",
"EBITDA": -7266000.0,
"Net Income": -68455000.0,
"EBITDA Margin (%)": -1.1581,
"Net Income Margin (%)": -10.9109,
"EPS Diluted": "",
"ROA (%)": -2.1378,
"Unlevered FCF": 90004250.0,
"D/E": 54.5542,
"Market Cap": 1749694592.0,
"Enterprise Value": 1915613592.0,
"EV/Revenue (LTM)": 3.053262,
"EV/EBITDA (LTM)": -263.640737,
"P/E (LTM)": -24.405204,
"Acquisitions": "Identity Automation (2025), dataJAR (2023), zecOps (2022), Wandera (2021), cmdSecurity (2021), Kinobi (2020), Digita Security (2019), ZuluDesk (2019), Orchard & Grove (2018)",
"Investments": ""
},
{
"Permalink": "fis",
"Name": "FIS",
"Website": "fisglobal.com",
"HQ City": "Jacksonville",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1968",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial Technology Services",
"Core Offering": "Fidelity National Information Services (FIS) provides core banking and payment processing solutions, alongside wealth management and compliance services for a wide range of financial institutions worldwide.",
"Product Catalog": "Core banking services, Payment processing solutions, Wealth management services, Risk and compliance solutions, Ancillary financial services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 46455,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Goldman Sachs",
"Alumni Ventures",
"OceanIQ Capital",
"Off the Grid Ventures",
"Battle Born Venture"
],
"Revenue": 10677000000.0,
"Ticker": "NYSE:FIS",
"EBITDA": 3139000000.0,
"Net Income": 382000000.0,
"EBITDA Margin (%)": 29.3996,
"Net Income Margin (%)": 3.5777,
"EPS Diluted": 0.73,
"ROA (%)": 4.3721,
"Unlevered FCF": 2124625000.0,
"D/E": 95.8926,
"Market Cap": 23235614586.0,
"Enterprise Value": 35970614586.0,
"EV/Revenue (LTM)": 3.368981,
"EV/EBITDA (LTM)": 11.459259,
"P/E (LTM)": 61.876712,
"Acquisitions": "TSYS (2025), Amount (2025), Global Payments - Issuer Solutions Business (2025), Demica (2024), Dragonfly Financial Technologies (2024), Torstone Technology (2024), Bond (2023), Payrix (2022), Virtus Partners Holdings (2020), Worldpay (2019)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Exceptional product adjacency, proven M&A appetite for payment issuer platforms, and concrete revenue synergies via 20,000-client cross-sell make this highly compelling. ",
"Commentary": "FIS possesses the scale, payment infrastructure, and acquisition track record to absorb Brex comfortably. The acquisition unlocks immediate cross-sell into its institutional client base while embedding Brex spend-management capabilities across core banking and treasury platforms.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "FIS generates $10.7B revenue and completed deals up to $34B; Brex at $1.7B total funding remains well within affordable acquisition range. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly extend FIS's banking and payment processing into embedded spend management for startups and mid-market. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "FIS acquired Worldpay for $34B, TSYS, Global Payments Issuer Solutions for $13.5B, and fintech Bond; Brex fits issuer processing and embedded finance thesis perfectly. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to FIS's 20,000 banking clients, embed FIS payment rails into Brex platform, consolidate expense data into FIS wealth and treasury modules. "
},
{
"Permalink": "barings",
"Name": "Barings",
"Website": "barings.com",
"HQ City": "Charlotte",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1989",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Asset Management Services",
"Core Offering": "Barings is a global asset management firm offering investment solutions across various asset classes including public and private markets, fixed income, and real estate. They partner with institutional clients to provide tailored financing strategies and innovative solutions for capital needs.",
"Product Catalog": "Asset Management, Private Equity, Real Estate Investments, Public Fixed Income Strategies, Financing Solutions",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:MPV",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Artemis Real Estate Partners (2025), Altis Property Partners (2022), Sierra Income (2021), Midatech Pharma US, Inc. (2018)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Weak strategic rationale for an asset manager acquiring a fintech platform with minimal portfolio synergies or M&A precedent in the sector. ",
"Commentary": "Barings lacks disclosed fintech portfolio assets or operational capabilities in corporate spend management, yielding negligible synergies with Brex. The acquisition deviates from Barings' historical focus on real estate and specialty finance, offering limited strategic logic for a financial sponsor without evident portfolio integration opportunities.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Barings manages $421 billion in AUM and has acquisition capacity, though undisclosed prior deal sizes make precise affordability assessment difficult. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Barings' M&A history centers on real estate and specialty finance acquisitions, not fintech or software platforms like Brex. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited synergies evident; Barings lacks disclosed fintech portfolio companies or operational overlaps with Brex's corporate card and expense management platform. "
},
{
"Permalink": "innovative-solutions-support",
"Name": "Innovative Aerosystems",
"Website": "iascorp.com",
"HQ City": "Exton",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1988",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Aircraft Avionics Systems",
"Core Offering": "Innovative Solutions & Support, Inc. designs and manufactures advanced avionics systems, including flight management systems, integrated display units, and autothrottle solutions for commercial and military aircraft.",
"Product Catalog": "Flat Panel Display Systems, Flight Management Systems, Autothrottles, Air Data Systems, Engine Instrument Displays",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 153,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 84296889.0,
"Ticker": "NASDAQ:ISSC",
"EBITDA": 23805711.0,
"Net Income": 15627660.0,
"EBITDA Margin (%)": 28.2403,
"Net Income Margin (%)": 18.5388,
"EPS Diluted": 0.88,
"ROA (%)": 13.5079,
"Unlevered FCF": 5172905.0,
"D/E": 37.3651,
"Market Cap": 389701278.0,
"Enterprise Value": 411146490.0,
"EV/Revenue (LTM)": 4.877363,
"EV/EBITDA (LTM)": 17.270918,
"P/E (LTM)": 24.909119,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "dominari-holdings",
"Name": "Dominari Holdings",
"Website": "dominariholdings.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1967",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Investment Banking and Asset Management",
"Core Offering": "Dominari Holdings provides a range of financial services including investment banking, wealth management, and brokerage services through its subsidiaries, primarily targeting strategic acquisitions in the fintech and financial sectors.",
"Product Catalog": "Brokerage services, Wealth management services, Investment banking, Asset management, Financial advisory services",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 123104000.0,
"Ticker": "NASDAQ:DOMH",
"EBITDA": "",
"Net Income": -22435000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": -18.2244,
"EPS Diluted": -1.57,
"ROA (%)": -25.5848,
"Unlevered FCF": "",
"D/E": 4.0953,
"Market Cap": 52722913.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": -2.069382,
"Acquisitions": "North South Holdings (2013)",
"Investments": ""
},
{
"Permalink": "priority-techno-holdings-inc",
"Name": "Priority Techno Holdings Inc.",
"Website": "prth.com",
"HQ City": "Alpharetta",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Payment Processing and Automation",
"Core Offering": "Priority Techno Holdings Inc. provides integrated payment processing and banking solutions that support small and medium-sized businesses and enterprise clients in managing their financial transactions and optimizing cash flow.",
"Product Catalog": "Payment Processing Services, Accounts Payable Automation, Merchant Services Solutions, Banking Solutions, Embedded Finance Solutions",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 12,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 953009000.0,
"Ticker": "NASDAQ:PRTH",
"EBITDA": 191120000.0,
"Net Income": 55681000.0,
"EBITDA Margin (%)": 20.0543,
"Net Income Margin (%)": 5.8426,
"EPS Diluted": 0.68,
"ROA (%)": 4.2726,
"Unlevered FCF": 116161125.0,
"D/E": -1132.8779,
"Market Cap": 385918343.0,
"Enterprise Value": 1363231343.0,
"EV/Revenue (LTM)": 1.43045,
"EV/EBITDA (LTM)": 7.132855,
"P/E (LTM)": 6.897058,
"Acquisitions": "Dealer Merchant Services (2025), Rollfi (2025), Plastiq (2023), Finxera (2021)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Brex fills Priority's white space in corporate cards and mid-market spend workflows with strong distribution synergies and clear M&A precedent. ",
"Commentary": "Priority extends its B2B payments dominance into corporate cards and expense management, capturing mid-market CFO workflows that align with existing ISV distribution and SMB customer base. Brex integration with CPX payables creates a unified AP-to-spend platform, unlocking cross-sell across 860,000 customers and embedding differentiated finance solutions into Priority's ISV partnerships.",
"Deal Feasibility Score": 7.0,
"Deal Feasibility Rationale": "Priority's $953M revenue and $191M EBITDA provide acquisition capacity, though Brex's $1.7B total funding suggests valuation likely $300M-$500M stretch. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex corporate cards and expense management directly complement Priority's B2B payables suite, adding critical CFO workflow capabilities. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Plastiq acquisition established spend management precedent; Rollfi and Finxera demonstrate appetite for embedded finance and B2B fintech platforms. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to Priority's 860,000 SMB customers, integrate expense management with CPX payables, embed Brex into ISV partnerships. "
},
{
"Permalink": "visa",
"Name": "Visa",
"Website": "visa.com",
"HQ City": "Foster City",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1958",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Payment Processing Network",
"Core Offering": "Visa is a payment technology company that facilitates electronic payment systems globally through its proprietary transaction processing network, VisaNet, allowing secure money movement among consumers, merchants, and financial institutions.",
"Product Catalog": "Payment processing services, Visa card products, Digital payment solutions, Risk and identity solutions, Advisory services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 27727,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"TNB Financial Services"
],
"Revenue": 40000000000.0,
"Ticker": "NYSE:V",
"EBITDA": 28028000000.0,
"Net Income": 20058000000.0,
"EBITDA Margin (%)": 70.07,
"Net Income Margin (%)": 50.145,
"EPS Diluted": 10.2,
"ROA (%)": 17.2609,
"Unlevered FCF": 20441000000.0,
"D/E": 68.8068,
"Market Cap": 568962837934.0,
"Enterprise Value": 576794837934.0,
"EV/Revenue (LTM)": 14.419871,
"EV/EBITDA (LTM)": 20.579236,
"P/E (LTM)": 29.258684,
"Acquisitions": "Featurespace (2024), PROSA MX (2023), Pismo (2023), Currencycloud (2021), Tink (2021), YellowPepper (2020), Payworks (2019), Verifi, Inc. (2019), Bell ID (2019), Rambus - Payments and Ticketing (2019)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Exceptional strategic fit across products, synergies, precedent, and financial capacity; positions Visa in high-growth corporate spend software category. ",
"Commentary": "Visa gains immediate entry into corporate spend management and CFO workflow software, layering high-margin SaaS onto its existing payment rails and unlocking deep cross-sell across its issuer base.",
"Deal Feasibility Score": 10.0,
"Deal Feasibility Rationale": "Visa's $40B revenue and $20B net income easily absorb Brex's $1.7B total funding; deal size aligns with Pismo and Tink precedents. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate card, expense management, and CFO workflow tools directly extend Visa's B2B payment stack with embedded spend software layer. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Mirrors Pismo ($1B, cloud banking), Tink ($2.1B, fintech data), and Fraedom (expense management) acquisitions for fintech infrastructure expansion. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Combines Visa's processing network with Brex's spend management platform, enables cross-sell to 20,000+ card issuers, and captures CFO workflow revenue. "
},
{
"Permalink": "euronet-worldwide",
"Name": "Euronet Worldwide",
"Website": "euronetworldwide.com",
"HQ City": "Leawood",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1994",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Electronic Payment Processing",
"Core Offering": "Euronet Worldwide develops and offers electronic financial transaction solutions including money transfer services, payment processing for ATMs and point-of-sale systems, and branded payment solutions for businesses and consumers.",
"Product Catalog": "ATM and POS services, Money transfer solutions, Branded payment solutions",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 3119,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Innova Capital"
],
"Revenue": 4244200000.0,
"Ticker": "NASDAQ:EEFT",
"EBITDA": 668300000.0,
"Net Income": 309500000.0,
"EBITDA Margin (%)": 15.7461,
"Net Income Margin (%)": 7.2923,
"EPS Diluted": 6.84,
"ROA (%)": 5.374,
"Unlevered FCF": 385425000.0,
"D/E": 164.6351,
"Market Cap": 2596217592.0,
"Enterprise Value": 3097917592.0,
"EV/Revenue (LTM)": 0.729918,
"EV/EBITDA (LTM)": 4.635519,
"P/E (LTM)": 9.655344,
"Acquisitions": "CrediaBank - Merchant Acquiring Business (2026), CoreCard Software (2025), Malaysian Electronic Payment System (2024), Infinitium Group Of Companies (2024), Piraeus Bank- Merchant Acquiring business (2021), YourCash Europe (2016), XE.com Inc. (2015), HiFX (2014), Pure Commerce (2013), epay NZ Ltd (2012)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Moderate strategic fit between Euronet's payment infrastructure and Brex's spend management, but valuation headwinds and limited revenue synergy clarity reduce feasibility. ",
"Commentary": "Euronet possesses payment network infrastructure and recent fintech software M&A precedent that aligns with Brex's corporate spend platform. The acquisition remains feasible but stretches historical deal size, requiring clarity on revenue multiples and integration into the EFT card issuing business.",
"Deal Feasibility Score": 5.0,
"Deal Feasibility Rationale": "Euronet's $4.2B revenue and $309M net income provide capacity, yet Brex's $1.7B total funding and unicorn valuation likely require 8-10x revenue multiple, creating acquisition stretch. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement Euronet's card issuing and merchant acquiring capabilities across its EFT segment. ",
"Deal Precedent Score": 6.0,
"Deal Precedent Rationale": "CoreCard Software acquisition for $248M demonstrates appetite for fintech software platforms; Brex's $1.7B funding scale stretches historical deal size but aligns strategically. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell Brex's spend management platform through Euronet's merchant and bank networks; integrate Brex business accounts with Dandelion payment rails; limited cost synergies. "
},
{
"Permalink": "enova",
"Name": "Enova",
"Website": "enova.com",
"HQ City": "Chicago",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2004",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Online financial services",
"Core Offering": "Enova International is a global financial resource catering to consumers who are under-served, offering real-time financial solutions for individuals confronting immediate monetary demands. They manage multiple businesses providing a range of online credit products and services. Their extensive portfolio benefits over a million customers in the USA, United Kingdom, Australia, and Canada.",
"Product Catalog": "",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1490936000.0,
"Ticker": "NYSE:ENVA",
"EBITDA": "",
"Net Income": 308389000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 20.6842,
"EPS Diluted": 11.52,
"ROA (%)": 5.256,
"Unlevered FCF": "",
"D/E": 338.9197,
"Market Cap": 3423662567.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.882812,
"Acquisitions": "Grasshopper Bank (2025), Pangea Money Transfer (2021), OnDeck (2020), The Business Backer (2015)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product and strategic fit with demonstrated fintech M&A execution, though Brex's scale represents Enova's largest deal to date",
"Commentary": "Enova's Colossus-powered lending platform gains immediate commercial spend management and corporate card distribution by acquiring Brex. The combination creates an integrated working capital solution for non-prime small businesses, cross-selling cards to OnDeck's borrower base while applying machine learning underwriting across expense management workflows.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Enova's $1.5B revenue provides sufficient acquisition capacity, though Brex's $1.7B total funding and 1000+ employees push upper feasibility limits",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO workflow software directly extend Enova's online credit platform into commercial spend management",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Recent $369M Grasshopper Bank and $90M OnDeck acquisitions demonstrate appetite for fintech platforms serving underserved businesses at scale",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell corporate cards to OnDeck small business borrowers, leverage Colossus ML for underwriting, consolidate expense management with existing lending stack"
},
{
"Permalink": "yrc-worldwide-inc",
"Name": "Yellow Corporation",
"Website": "yrc.com",
"HQ City": "Overland Park",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1924",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Freight Shipping Logistics",
"Core Offering": "Yellow Corporation, through its subsidiaries, provides comprehensive transportation and global logistics services, primarily focusing on less-than-truckload (LTL) shipping across North America.",
"Product Catalog": "Transportation services, Global logistics solutions, Supply chain management",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 12520,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"U.S. Department of the Treasury"
],
"Revenue": "",
"Ticker": "OTCPINK:YELLQ",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Aichi Tire Industry Co Ltd (2017), Shanghai Jiayu Logistics Co., Ltd. (2007)",
"Investments": ""
},
{
"Permalink": "fundamental-global-investors",
"Name": "Fundamental Global",
"Website": "fundamentalglobal.com",
"HQ City": "Mooresville",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2012",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Financial Services Holding Company",
"Core Offering": "Fundamental Global Inc. operates as a diversified holding company engaged in reinsurance, merchant banking, asset management, and managed services, focusing primarily on innovative financial solutions and capital investment strategies.",
"Product Catalog": "Reinsurance services, Asset management, Merchant banking, Managed services",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": 15,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NASDAQ:FGF",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Strong Global Entertainment (2024)",
"Investments": ""
},
{
"Permalink": "comerica-incorporated",
"Name": "Comerica Incorporated",
"Website": "comerica.com",
"HQ City": "Dallas",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1849",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking and Wealth Management Services",
"Core Offering": "Comerica Incorporated provides banking services including retail and commercial banking, wealth management, and various financial products such as loans and credit services.",
"Product Catalog": "Retail Banking, Commercial Banking, Wealth Management, Loans and Credit Services, Investment Services",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 3266000000.0,
"Ticker": "NYSE:CMA",
"EBITDA": "",
"Net Income": 723000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 22.1371,
"EPS Diluted": 5.28,
"ROA (%)": 0.9073,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 11348052038.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.79356,
"Acquisitions": "Sterling Bancshares (2011), Imperial Bancorp (2000)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product fit and acquisition feasibility offset by modest historical M&A alignment; synergies are substantial but require integration across different business models and technology stacks. ",
"Commentary": "Comerica operates retail, commercial, and wealth management across 480 centers serving mid-market businesses. Brex delivers corporate cards, expense management, and bill payment for startups and growth companies. Cross-distribution unlocks immediate revenue while modernizing Comerica's digital treasury suite for enterprise clients.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Comerica generates $3.3B revenue with strong capital base; Brex at $1.7B total funding is financially digestible for a public bank of Comerica's scale and acquisition capacity. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex corporate cards, expense management, and bill payment directly complement Comerica's business banking, treasury management, and commercial card offerings for mid-market clients. ",
"Deal Precedent Score": 5.0,
"Deal Precedent Rationale": "Prior deals Sterling Bancshares and Imperial Bancorp were traditional bank acquisitions; Brex as fintech represents departure from historical M&A pattern though sector adjacency exists. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Revenue synergies through cross-selling Brex to Comerica's 480 banking centers and business clients; cost synergies from integrating treasury management platforms and shared technology infrastructure. "
},
{
"Permalink": "intermex",
"Name": "Intermex",
"Website": "intermexonline.com",
"HQ City": "Miami",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1994",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Money transfer services",
"Core Offering": "Intermex is a trusted leader in offering money transfer services from the U.S. to the Latin America corridor. Leveraging its cutting-edge technology system and expansive network of over 30,000 payer locations, Intermex provides remittance services across 45 U.S. states and 16 Latin American countries. The company facilitates both computer and telephone-based options for efficient wire transfers.",
"Product Catalog": "",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Banyan Mezzanine Funds",
"Cohen Circle"
],
"Revenue": 607776000.0,
"Ticker": "NASDAQ:IMXI",
"EBITDA": 88512000.0,
"Net Income": 32671000.0,
"EBITDA Margin (%)": 14.5632,
"Net Income Margin (%)": 5.3755,
"EPS Diluted": 1.08,
"ROA (%)": 9.1002,
"Unlevered FCF": 20581375.0,
"D/E": 134.4362,
"Market Cap": 476160381.0,
"Enterprise Value": 523993381.0,
"EV/Revenue (LTM)": 0.862149,
"EV/EBITDA (LTM)": 5.920026,
"P/E (LTM)": 14.629629,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "fidus-investment-corporation",
"Name": "Fidus Investment",
"Website": "fdus.com",
"HQ City": "Evanston",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2011",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Investment capital solutions",
"Core Offering": "Fidus Investment Corporation provides growth capital and debt financing solutions primarily for lower middle-market companies in various sectors, focusing on leveraged buyouts and refinancings.",
"Product Catalog": "Leveraged buyouts, Growth capital, Strategic acquisitions, Debt investments, Mezzanine financing",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 5,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 155872000.0,
"Ticker": "NASDAQ:FDUS",
"EBITDA": "",
"Net Income": 82402000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 52.8651,
"EPS Diluted": "",
"ROA (%)": 5.1971,
"Unlevered FCF": 58983375.0,
"D/E": 86.8143,
"Market Cap": 656610497.0,
"Enterprise Value": 1230690497.0,
"EV/Revenue (LTM)": 7.89552,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 7.45091,
"Acquisitions": "",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Modest strategic fit driven by scale mismatch and limited operational synergies between BDC sponsor and high-growth fintech SaaS target. ",
"Commentary": "Fidus typically deploys 5-15M per transaction into lower middle-market companies with established EBITDA, whereas Brex represents a venture-scaled fintech platform with 1.7B in funding. Operational and sector alignment remains weak given Fidus's focus on traditional industries. This pursuit falls outside the core mandate absent portfolio-level spend management rationale.",
"Deal Feasibility Score": 5.0,
"Deal Feasibility Rationale": "Brex's 1.7B total funding and debt-funded stage represents a stretch for Fidus's typical 5-15M investment range, though not entirely infeasible for platform deal. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Fidus targets lower middle-market companies with 10-150M revenue and 3-20M EBITDA; Brex at 1.7B funding falls slightly above typical range but within BDC capability. ",
"Synergy Potential Score": 4.0,
"Synergy Potential Rationale": "Limited portfolio synergies; Fidus focuses on aerospace, healthcare, consumer goods versus Brex's fintech SaaS model with minimal operational overlap. "
},
{
"Permalink": "morgan-stanley",
"Name": "Morgan Stanley",
"Website": "morganstanley.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1935",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Investment banking and wealth management",
"Core Offering": "Morgan Stanley provides a range of financial services including wealth management, investment banking, and sales and trading to individuals, institutions, and governments, assisting them in raising, managing, and distributing capital to achieve their financial goals.",
"Product Catalog": "Wealth Management services, Investment Banking, Sales and Trading, Research services, Investment Management",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 70296000000.0,
"Ticker": "NYSE:MS",
"EBITDA": "",
"Net Income": 16861000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 23.9857,
"EPS Diluted": 10.21,
"ROA (%)": 1.292,
"Unlevered FCF": "",
"D/E": 455.7469,
"Market Cap": 263854730431.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.27522,
"Acquisitions": "EquityZen (2025), R.G. Scientific Enterprises (2024), Skin Idea (2024), blooom (2022), Fusion Connect (2022), Eaton Vance Management (2020), E*TRADE (2020), Microlife Corp (2019), KSH Infra (2019), Shareworks by Morgan Stanley (2019)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Strong product adjacency, clear cross-sell synergies, proven fintech M&A track record, and ample financial capacity align well with Morgan Stanley's corporate services expansion. ",
"Commentary": "Morgan Stanley adds differentiated corporate spend and CFO workflow capabilities that extend its institutional and workplace offerings. Brex's startup-to-enterprise distribution fills a white space in Morgan Stanley's corporate client coverage, while integration with existing platforms drives immediate cross-sell revenue.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Morgan Stanley generates $70B revenue with substantial M&A capacity; Brex's $1.7B total funding fits comfortably within the firm's deal history and balance sheet. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Mirrors E*TRADE ($13B) and Eaton Vance ($7B) acquisitions targeting digital financial services and wealth tech; EquityZen and blooom show appetite for fintech platforms. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Multiple revenue levers: cross-sell Brex to Morgan Stanley's corporate/institutional clients, integrate expense tools into Workplace platform, and leverage distribution network for mid-market penetration. "
},
{
"Permalink": "paychex",
"Name": "Paychex",
"Website": "paychex.com",
"HQ City": "Rochester",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1971",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Payroll and HR services",
"Core Offering": "Paychex provides integrated human capital management solutions specializing in payroll processing, employee benefits administration, HR consulting, and risk management for small to medium-sized businesses.",
"Product Catalog": "Payroll Services, HR Services, Employee Benefits, Business Insurance, Time & Attendance",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 5571700000.0,
"Ticker": "NASDAQ:PAYX",
"EBITDA": 2538800000.0,
"Net Income": 1657300000.0,
"EBITDA Margin (%)": 45.5659,
"Net Income Margin (%)": 29.7449,
"EPS Diluted": 4.58,
"ROA (%)": 10.8049,
"Unlevered FCF": 1575312500.0,
"D/E": 122.2093,
"Market Cap": 32572223991.0,
"Enterprise Value": 35953923991.0,
"EV/Revenue (LTM)": 6.452954,
"EV/EBITDA (LTM)": 14.161779,
"P/E (LTM)": 19.849344,
"Acquisitions": "Paycor (2025), NannyChex (2022), Flock (2021), Oasis Outsourcing (2018), Oasis (2018), Lessor Group (2018), HR Outsourcing (2017), Advance Partners (2015), nettime Solutions (2014), myStaffingPro by HR Services (2013)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product adjacency and client overlap justify the acquisition, though Brex's scale and funding profile push the upper boundary of Paychex's deal capacity. ",
"Commentary": "Paychex gains a natural complement to payroll by adding corporate cards and expense automation for its mid-market base. Brex's startup-heavy customer profile and elevated valuation present integration risk, but embedding spend controls into the Paychex Flex suite delivers immediate cross-sell leverage across a 745,000-client footprint.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Paychex revenue of $5.6B and $4.1B Paycor precedent support feasibility, yet Brex's $1.7B raise and debt-funded status imply a stretched valuation scenario. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly extend Paychex's existing payroll and HR platform with integrated spend and AP capabilities. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Paychex's $4.1B Paycor acquisition and ExpenseWire purchase show appetite for HCM-adjacent fintech, though Brex's $1.7B funding exceeds prior targets. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to 745,000 Paychex clients; embed payroll data into spend controls; merge travel and benefits administration for unified employer workflows. "
},
{
"Permalink": "salesforce",
"Name": "Salesforce",
"Website": "salesforce.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Cloud CRM Software",
"Core Offering": "Salesforce provides a cloud-based platform for customer relationship management (CRM) that combines sales, service, and marketing tools with artificial intelligence capabilities to help businesses manage customer interactions and workflows effectively.",
"Product Catalog": "Sales Cloud, Service Cloud, Marketing Cloud, Commerce Cloud, Data Cloud",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 87189,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Credit Suisse First Boston",
"Meritech Capital Partners",
"MF Capital",
"New Enterprise Associates",
"SunBridge",
"WR Hambrecht",
"Attractor",
"Emergence Capital",
"Morgenthaler Ventures",
"Starboard Value"
],
"Revenue": 41525000000.0,
"Ticker": "NYSE:CRM",
"EBITDA": 12548000000.0,
"Net Income": 7457000000.0,
"EBITDA Margin (%)": 30.2179,
"Net Income Margin (%)": 17.9578,
"EPS Diluted": 7.8,
"ROA (%)": 5.1786,
"Unlevered FCF": 16585125000.0,
"D/E": 29.9465,
"Market Cap": 171899520000.0,
"Enterprise Value": 180045520000.0,
"EV/Revenue (LTM)": 4.335834,
"EV/EBITDA (LTM)": 14.348543,
"P/E (LTM)": 23.876923,
"Acquisitions": "Qualified (2025), Doti AI (2025), Spindle AI (2025), Apromore (2025), Regrello (2025), Waii (2025), Bluebirds (2025), Moonhub (2025), Informatica (2025), Convergence Labs (2025)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product adjacency in B2B workflow expansion, proven acquisition capacity, and embedded cross-sell potential across Salesforce's CRM install base justify deal pursuit. ",
"Commentary": "Salesforce gains direct entry into corporate spend management and CFO tools, embedding financial workflows within its CRM platform. Brex's startup-to-enterprise customer base overlaps substantially with Salesforce's existing Sales Cloud and Service Cloud users, enabling immediate cross-sell and bundling opportunities. The acquisition aligns with Salesforce's pattern of expanding horizontal workflow capabilities through billion-dollar platform buys.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Salesforce's $41.5B revenue and $8B Informatica deal demonstrate strong capacity to absorb Brex's $1.7B total funding profile comfortably within historical M&A range. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO workflow tools directly extend Salesforce's CRM capabilities into financial operations for the same B2B customer base. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Matches Salesforce's multi-billion dollar enterprise software acquisitions including Slack, Tableau, MuleSoft, and Informatica in expanding platform adjacencies for B2B workflows. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Salesforce can embed Brex spend management natively in Sales Cloud and Service Cloud, cross-sell to existing CRM customers, and leverage shared startup-to-enterprise distribution channels. "
},
{
"Permalink": "cvr-energy-inc",
"Name": "CVR Energy Inc.",
"Website": "cvrenergy.com",
"HQ City": "Sugar Land",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1906",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Petroleum refining and fertilizer manufacturing",
"Core Offering": "CVR Energy Inc. operates petroleum refineries and produces nitrogen fertilizers, focusing on refining crude oil into gasoline and diesel, and manufacturing nitrogen fertilizers for agricultural use.",
"Product Catalog": "Refined petroleum products, Nitrogen fertilizers, Renewable diesel",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 7162000000.0,
"Ticker": "NYSE:CVI",
"EBITDA": 590000000.0,
"Net Income": 27000000.0,
"EBITDA Margin (%)": 8.2379,
"Net Income Margin (%)": 0.3769,
"EPS Diluted": "",
"ROA (%)": 2.9332,
"Unlevered FCF": -133125000.0,
"D/E": 203.6748,
"Market Cap": 3176766928.0,
"Enterprise Value": 4662766928.0,
"EV/Revenue (LTM)": 0.651043,
"EV/EBITDA (LTM)": 7.902995,
"P/E (LTM)": 117.622535,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "arc-document-solutions-inc",
"Name": "ARC Document Solutions",
"Website": "e-arc.com",
"HQ City": "Walnut Creek",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1988",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Digital printing document management",
"Core Offering": "ARC Document Solutions provides comprehensive document imaging and printing services, focusing on digital and reprographics printing, managed print services, and document scanning primarily for businesses in the architecture, engineering, and construction industries.",
"Product Catalog": "Digital Printing Services, Document Scanning Services, Managed Print Services, Large Format Printing, Reprographics Services",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 281201000.0,
"Ticker": "NYSE:ARC",
"EBITDA": 30760000.0,
"Net Income": 8235000.0,
"EBITDA Margin (%)": 10.9387,
"Net Income Margin (%)": 2.9285,
"EPS Diluted": 0.19,
"ROA (%)": 2.8397,
"Unlevered FCF": 21510875.0,
"D/E": 63.9056,
"Market Cap": 146659481.0,
"Enterprise Value": 191742481.0,
"EV/Revenue (LTM)": 0.68187,
"EV/EBITDA (LTM)": 6.233501,
"P/E (LTM)": 17.842105,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "affirm",
"Name": "Affirm",
"Website": "affirm.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2012",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Buy Now Pay Later",
"Core Offering": "Affirm provides a buy now, pay later platform that allows consumers to purchase goods and services at participating retailers and pay for them in installments over time, with transparent terms and no hidden fees.",
"Product Catalog": "Pay-in-4, Zero interest monthly installment loans, Interest-bearing installment loans, Affirm Money Account",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 2729,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Caffeinated Capital",
"Ribbit Capital",
"New York Life Insurance",
"HVF Labs",
"Moore Asset Backed Fund",
"Lightspeed Venture Partners",
"Notable Capital",
"Thrive Capital",
"Sixth Street",
"PGIM Fixed Income",
"GIC",
"Morgan Stanley",
"Founders Fund",
"Montauk Ventures",
"Nyca Partners",
"Sound Ventures",
"Fidelity",
"Durable Capital Partners",
"Employee Stock Option Fund",
"Andreessen Horowitz",
"Strategxy Ventures LLC",
"SV Angel",
"Khosla Ventures",
"Craft Ventures",
"Jefferies",
"Spark Capital",
"TeleSoft Partners",
"Baillie Gifford",
"Wellington Management"
],
"Revenue": 3224412000.0,
"Ticker": "NASDAQ:AFRM",
"EBITDA": 185010000.0,
"Net Income": 52186000.0,
"EBITDA Margin (%)": 5.7377,
"Net Income Margin (%)": 1.6184,
"EPS Diluted": "",
"ROA (%)": -0.5287,
"Unlevered FCF": 187016750.0,
"D/E": 255.8906,
"Market Cap": 15169859046.0,
"Enterprise Value": 21629702046.0,
"EV/Revenue (LTM)": 6.708107,
"EV/EBITDA (LTM)": 116.910989,
"P/E (LTM)": 297.594542,
"Acquisitions": "Fast (2022), Kite (2021), Returnly (2021), PayBright (2020), Sweep (2016), LendLayer (2015)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Brex's scale and enterprise positioning stretch Affirm's acquisition capacity and historical deal size, despite complementary spend management adjacencies. ",
"Commentary": "Brex offers adjacency in corporate spend and CFO workflows, but its $1.7B funding base and enterprise go-to-market diverge from Affirm's consumer installment core. Historical acquisitions peaked at $300M, making this a financial stretch with modest revenue synergies given limited customer overlap.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Brex's $1.7B total funding and 1001-5000 employees relative to Affirm's $3.2B revenue creates tight feasibility; largest prior deal was $300M. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex corporate cards and expense management complement Affirm's consumer financing platform, extending offerings to B2B spend workflows. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Affirm's prior deals averaged $150M for fintech infrastructure and consumer-facing tools; Brex's $1.7B funding and enterprise focus exceed historical pattern. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist through embedding Pay-in-4 in Brex merchant network, but limited overlap in customer bases caps revenue synergies. "
},
{
"Permalink": "passur-aerospace",
"Name": "PASSUR Aerospace",
"Website": "passur.com",
"HQ City": "Stamford",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1967",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Aviation analytics platform",
"Core Offering": "PASSUR Aerospace provides predictive analytics and decision support technology aimed at improving operational performance and cash flow for airlines and airports, utilizing their ARiVA platform for real-time flight tracking and operational management.",
"Product Catalog": "ARiVA TEMPO, ARiVA AWARE, ARiVA WORKFLOW, ARiVA DATA, ARiVA LFM",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 46,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 6157185.0,
"Ticker": "OTCPINK:PSSR",
"EBITDA": 1374619.0,
"Net Income": 93198.0,
"EBITDA Margin (%)": 22.3254,
"Net Income Margin (%)": 1.5136,
"EPS Diluted": 0.01,
"ROA (%)": 15.7025,
"Unlevered FCF": -554096.0,
"D/E": -100.6071,
"Market Cap": 38560.0,
"Enterprise Value": 9577961.0,
"EV/Revenue (LTM)": 1.555575,
"EV/EBITDA (LTM)": 6.967721,
"P/E (LTM)": 0.5,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "calix",
"Name": "Calix",
"Website": "calix.com",
"HQ City": "San Jose",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Broadband Platform Solutions",
"Core Offering": "Calix provides an end-to-end broadband delivery platform, combining hardware and software solutions for service providers to deliver high-speed internet and managed services to residential and business customers.",
"Product Catalog": "Calix Broadband Platform, GigaSpire Systems, SmartLife Managed Services, Calix Cloud, AXOS Intelligent Access",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 7,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Redpoint",
"TeleSoft Partners",
"Kinetic Ventures",
"Meritech Capital Partners",
"Silicon Valley Bank",
"Integral Capital Partners",
"Azure Capital Partners",
"Sprout Group",
"Foundation Capital",
"Western Technology Investment"
],
"Revenue": 1000010000.0,
"Ticker": "NYSE:CALX",
"EBITDA": 38700000.0,
"Net Income": 17884000.0,
"EBITDA Margin (%)": 3.8699,
"Net Income Margin (%)": 1.7883,
"EPS Diluted": 0.26,
"ROA (%)": 1.3133,
"Unlevered FCF": 117146750.0,
"D/E": 1.8147,
"Market Cap": 3028247171.0,
"Enterprise Value": 2655736171.0,
"EV/Revenue (LTM)": 2.65571,
"EV/EBITDA (LTM)": 68.623674,
"P/E (LTM)": 180.26923,
"Acquisitions": "Occam Networks (2010), Optical Solutions (2005)",
"Investments": ""
},
{
"Permalink": "associatedbank",
"Name": "Associated Bank",
"Website": "associatedbank.com",
"HQ City": "Green Bay",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1874",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking Financial Services",
"Core Offering": "Associated Bank provides a comprehensive range of banking services including personal and commercial accounts, loans, wealth management, and investment services to individuals and businesses across multiple states in the Midwest.",
"Product Catalog": "Retail Banking, Commercial Banking, Wealth Management, Investment Services, Insurance Products",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 312,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1433549000.0,
"Ticker": "NYSE:ASB",
"EBITDA": "",
"Net Income": 474777000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 33.1189,
"EPS Diluted": 2.77,
"ROA (%)": 1.0762,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 4264704286.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 9.447653,
"Acquisitions": "American National Bank (2025), The First National Bank in Staunton (2019), Diversified Insurance Solutions (2018), Whitnell (2017), Bank Mutual Corp (2017), State Financial Bank (2005), First Federal Capital Bank (2004), Signal Financial Corp. (2001), Windsor Bancshares (1998)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and synergy alignment offset by meaningful acquisition feasibility concerns given Brex's substantial funding base relative to Associated's scale. ",
"Commentary": "Associated Bank operates a traditional Midwest banking franchise with commercial and treasury management capabilities that would benefit from Brex's modern spend management platform and startup-focused card issuance. The acquisition faces meaningful feasibility constraints given Brex's $1.7B capital raise against Associated's $1.4B revenue, though recent $604M bank deal demonstrates appetite for transformational transactions.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment evident as Associated's $1.4B revenue pursuing Brex with $1.7B total funding represents a significant stretch despite being a public bank. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and accounting automation directly complement Associated's existing commercial banking and treasury management offerings. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Recent $604M American National Bank acquisition and historical $482M-$613M bank acquisitions demonstrate capability for large-scale deals in financial services sector. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell opportunities across 200 branches, integration with commercial treasury platform, and expense management upsell to existing commercial clients provide concrete revenue levers. "
},
{
"Permalink": "lakeside-holding",
"Name": "Lakeside Holding",
"Website": "lakeside-holding.com",
"HQ City": "Itasca",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2018",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Logistics and Supply Chain",
"Core Offering": "Lakeside Holding, through its operating company American Bear Logistics (ABL), specializes in logistics and supply chain solutions, focusing on ocean and air freight for e-commerce and manufacturing sectors. ABL excels in providing customized freight solutions tailored for Asia-based businesses expanding into the U.S. market. Their services are comprehensive, including detailed support with information management, stock updates, and financial performance insights, ensuring their clients have all necessary tools for successful cross-border operations.",
"Product Catalog": "",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 17790425.0,
"Ticker": "NASDAQ:LSH",
"EBITDA": -4674534.0,
"Net Income": -5246136.0,
"EBITDA Margin (%)": -26.2755,
"Net Income Margin (%)": -29.4885,
"EPS Diluted": "",
"ROA (%)": -26.2676,
"Unlevered FCF": -4262514.0,
"D/E": 224.6114,
"Market Cap": 22715303.0,
"Enterprise Value": 24150978.0,
"EV/Revenue (LTM)": 1.357527,
"EV/EBITDA (LTM)": -5.1665,
"P/E (LTM)": -0.950502,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "concierge-technologies",
"Name": "The Marygold Companies",
"Website": "themarygoldcompanies.com",
"HQ City": "San Clemente",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1996",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Conglomerate holding company",
"Core Offering": "The Marygold Companies Inc. is a holding company that provides a range of financial services through its investment advisory on funds and operates subsidiaries that manufacture and sell food products, security systems, and beauty products.",
"Product Catalog": "Financial services, Food manufacturing, Beauty products, Security systems, Printing services",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Streeterville Capital"
],
"Revenue": 30154000.0,
"Ticker": "NYSEMKT:MGLD",
"EBITDA": -6100000.0,
"Net Income": -5820000.0,
"EBITDA Margin (%)": -20.2294,
"Net Income Margin (%)": -19.3009,
"EPS Diluted": -0.14,
"ROA (%)": -13.2069,
"Unlevered FCF": 693750.0,
"D/E": 10.458,
"Market Cap": 48376669.0,
"Enterprise Value": 37946669.0,
"EV/Revenue (LTM)": 1.258429,
"EV/EBITDA (LTM)": -6.220765,
"P/E (LTM)": -8.071428,
"Acquisitions": "Tiger Financial & Asset Management (2022)",
"Investments": ""
},
{
"Permalink": "progreso-financiero",
"Name": "Oportun",
"Website": "oportun.com",
"HQ City": "San Carlos",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Consumer Lending Service",
"Core Offering": "Oportun provides financial services including personal loans and automated savings products, aimed at individuals with limited or no credit history, helping them build a better financial future.",
"Product Catalog": "Personal Loans, Auto Loans, Set & Save Savings Product, Unsecured Personal Loans, Secured Personal Loans",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 3714,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Community Investment Management",
"Goldman Sachs",
"Citizens Bank",
"IVP",
"Deutsche Bank",
"Fidelity",
"Greylock",
"BlackRock",
"DAG Ventures",
"Financial Health Network",
"Jefferies",
"CRV",
"WebBank",
"Core Innovation Capital",
"Madrone Capital Partners",
"Great Oaks Venture Capital",
"Neuberger Berman",
"SVB Capital",
"Peterson Ventures",
"TPG",
"Castlelake"
],
"Revenue": 725182000.0,
"Ticker": "NASDAQ:OPRT",
"EBITDA": "",
"Net Income": 25246000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 3.4813,
"EPS Diluted": 0.53,
"ROA (%)": 0.7786,
"Unlevered FCF": "",
"D/E": 720.6082,
"Market Cap": 203366224.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 8.622657,
"Acquisitions": "Digit (2021), SpringboardAuto (2018)",
"Investments": ""
},
{
"Permalink": "tetragon-financial-group-limited",
"Name": "Tetragon Financial Group Limited",
"Website": "tetragoninv.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Closed-end alternative investment company",
"Core Offering": "Tetragon Financial Group Limited operates as a closed-ended investment company based in Guernsey, providing investors with access to a diversified portfolio of alternative assets including credit, equity, real estate, and other financial instruments.",
"Product Catalog": "Investment management services, CLO asset management, Real estate investment, Equity and credit investments, Infrastructure project investments",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1027400000.0,
"Ticker": "AMS:TFG",
"EBITDA": "",
"Net Income": 729600000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 71.0142,
"EPS Diluted": 7.59,
"ROA (%)": 12.1014,
"Unlevered FCF": 419050000.0,
"D/E": 8.9932,
"Market Cap": 1184355000.0,
"Enterprise Value": 1507255000.0,
"EV/Revenue (LTM)": 1.467058,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 1.864295,
"Acquisitions": "Equitix (2014)",
"Investments": "",
"Overall Score": 4.0,
"Overall Score Rationale": "Tetragon operates as closed-end investment fund manager; Brex fintech platform offers minimal strategic or portfolio synergies at stretched valuation scale. ",
"Commentary": "Tetragon holds alternative asset management capabilities across CLOs, real estate, and infrastructure but lacks fintech expertise or portfolio exposure in spend management. Brex operates corporate cards and expense automation for startups, offering negligible synergies with Tetragon's credit and real estate investment vehicles. The acquisition sits outside Tetragon's historical M&A profile and portfolio strategy.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Brex's 1.7B total funding and 235M recent debt raise exceeds Tetragon's 255M prior deal size; acquisition feasibility uncertain without precedent. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Single prior acquisition of Equitix infrastructure platform shows appetite for asset managers, not fintech platforms or corporate finance SaaS. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited operational synergies; Tetragon lacks portfolio companies in fintech or spend management to create cross-selling or cost leverage. "
},
{
"Permalink": "mastercard",
"Name": "Mastercard",
"Website": "mastercard.com",
"HQ City": "Purchase",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1966",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Payment Processing Services",
"Core Offering": "Mastercard provides a wide range of digital payment solutions, including payment processing services and financial technology services that facilitate secure electronic transactions for consumers, businesses, and governments globally.",
"Product Catalog": "Payment processing services, Financial technology services, Fraud prevention solutions, Data analytics services, Digital identity services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 32791000000.0,
"Ticker": "NYSE:MA",
"EBITDA": 20544000000.0,
"Net Income": 14968000000.0,
"EBITDA Margin (%)": 62.6513,
"Net Income Margin (%)": 45.6466,
"EPS Diluted": 16.52,
"ROA (%)": 23.7203,
"Unlevered FCF": 16720625000.0,
"D/E": 256.0418,
"Market Cap": 438459522703.0,
"Enterprise Value": 447200522703.0,
"EV/Revenue (LTM)": 13.637904,
"EV/EBITDA (LTM)": 21.767938,
"P/E (LTM)": 29.760895,
"Acquisitions": "Minna Technologies (2024), Recorded Future (2024), Baffin Bay Networks (2023), Dynamic Yield (2021), Arcus Financial Intelligence (2021), CipherTrace (2021), Aiia (2021), Ekata (2021), IfOnly (2020), Finicity (2020)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Strong product adjacency, multiple cross-sell and distribution synergies, consistent M&A pattern, and significant financial capacity support a highly compelling acquisition case. ",
"Commentary": "Mastercard gains immediate access to corporate spend management software and embedded finance capabilities that complement its payment processing infrastructure. Brex's corporate cards and expense management tools create direct cross-sell opportunities across Mastercard's financial institution network while deepening penetration in the mid-market and enterprise segments.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Mastercard's $33B revenue and $15B net income provide ample capacity to absorb a debt-funded target with $1.7B total funding. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment capabilities directly extend Mastercard's payment processing portfolio into integrated spend management software. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Acquisition size aligns with Recorded Future at $2.65B and VocaLink at $1.14B; fintech focus consistent with Finicity, Ekata, and Ethoca acquisitions. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Brex's corporate cards to Mastercard's financial institution partners, integrate expense management into existing merchant relationships, and embed Mastercard's fraud prevention into Brex platform. "
},
{
"Permalink": "marqeta",
"Name": "Marqeta",
"Website": "marqeta.com",
"HQ City": "Oakland",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2010",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Card issuing platform",
"Core Offering": "Marqeta provides a modern card issuing platform that enables businesses to create, manage, and scale their own payment card products using open APIs.",
"Product Catalog": "Card issuing, Payment processing, Fraud detection services, Data insights and analytics, Just-in-Time funding",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 997,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Greyhound Capital",
"Geodesic Capital",
"83North",
"Lauder Partners",
"SharesPost Investment Management",
"GoldenArc Capital",
"Goldman Sachs",
"Alanda Capital Management",
"Global Secure Invest",
"Mastercard",
"CE Innovation Capital",
"Coatue",
"Junipero Capital",
"Visa",
"CreditEase",
"Marqeta",
"CommerzVentures",
"Greylock",
"Manhattan West",
"Hard Yaka",
"Lone Pine Capital",
"Granite Ventures",
"ICONIQ Capital",
"IA Capital Group",
"Spark Capital",
"Vitruvian Partners",
"Black River Ventures",
"Commerce Ventures",
"ICONIQ Growth"
],
"Revenue": 624884000.0,
"Ticker": "NASDAQ:MQ",
"EBITDA": -20167000.0,
"Net Income": -13925000.0,
"EBITDA Margin (%)": -3.2273,
"Net Income Margin (%)": -2.2284,
"EPS Diluted": "",
"ROA (%)": -1.733,
"Unlevered FCF": 138957250.0,
"D/E": 1.123,
"Market Cap": 1678942735.0,
"Enterprise Value": 915573735.0,
"EV/Revenue (LTM)": 1.46519,
"EV/EBITDA (LTM)": -45.3996,
"P/E (LTM)": -130.439111,
"Acquisitions": "TransactPay (2025), Power (2023)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and synergy alignment offset by meaningful execution risk given Brex's valuation likely exceeds Marqeta's comfortable acquisition range. ",
"Commentary": "Marqeta gains immediate enterprise spend management credibility and cross-sell leverage across its issuing client base by acquiring Brex. However, Brex's substantial funding base and scale relative to Marqeta's current profitability profile presents material financial stretch risk despite compelling strategic logic.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Brex's $1.7B total funding and multi-thousand employee base substantially exceeds Marqeta's $625M revenue and negative profitability, raising affordability concerns despite strategic fit. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate card and expense management suite directly complements Marqeta's card issuing infrastructure, creating complete end-to-end payment platform. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Marqeta's $275M Power acquisition demonstrates appetite for sizable fintech platform deals in adjacent payment infrastructure and software layers. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Vertical integration of issuing rails with embedded spend management unlocks cross-sell to Marqeta's fintech clients, revenue per customer expansion, and operational cost consolidation. "
},
{
"Permalink": "commerce-bank-3",
"Name": "Commerce Bank",
"Website": "commercebank.com",
"HQ City": "Kansas City",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1865",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Banking and Financial Services",
"Core Offering": "Commerce Bank provides a range of financial services including retail banking, loans, credit cards, and wealth management services for personal and business customers.",
"Product Catalog": "Personal Checking and Savings Accounts, Mortgages and Home Loans, Auto Loans, Credit Cards, Investment Management",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 4907,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1711661000.0,
"Ticker": "NASDAQ:CBSH",
"EBITDA": "",
"Net Income": 566251000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 33.0819,
"EPS Diluted": 4.04,
"ROA (%)": 1.7583,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 7238210573.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 12.204285,
"Acquisitions": "FineMark National Bank & Trust (2025), L.J. Hart & Company (2022)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product fit and synergies offset stretched deal economics; Commerce Bank possesses revenue scale but faces valuation headwinds on a heavily-funded fintech. ",
"Commentary": "Commerce Bank gains immediate corporate card and spend management capabilities that fill a gap in its business banking suite. Brex delivers mid-market and enterprise reach Commerce currently lacks, while the branch footprint provides offline distribution. However, Brex's $1.7B funding history implies a valuation likely exceeding Commerce's prior $585M FineMark deal, making affordability the primary constraint.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "Commerce Bank's $1.7B revenue provides sufficient scale for a deal, but Brex's $1.7B total funding and likely high valuation stretches acquisition feasibility. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "FineMark acquisition at $585M demonstrates capability for similar-sized deals; both transactions target specialized financial service providers with technology components. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex's fintech platform to Commerce's Midwest business clients, reduce redundant spend management infrastructure, and leverage branch network for mid-market distribution. "
},
{
"Permalink": "bts",
"Name": "BTS",
"Website": "bts.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1986",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Leadership development consulting",
"Core Offering": "BTS helps organizations translate their strategies into actions through experiential learning and leadership development programs. They provide business simulations, coaching, and training to enhance leadership skills and business acumen necessary for successful implementation.",
"Product Catalog": "Leadership Development Programs, Business Simulations, Coaching Solutions, Talent Acquisition Services, Strategy Execution Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 7704,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 293602674.59,
"Ticker": "STO:BTS-B",
"EBITDA": 32929748.681932,
"Net Income": 14516556.4928,
"EBITDA Margin (%)": 11.2157,
"Net Income Margin (%)": 4.9442,
"EPS Diluted": "",
"ROA (%)": 4.0924,
"Unlevered FCF": 34296721.069313,
"D/E": 40.1121,
"Market Cap": 308017775.936116,
"Enterprise Value": 303005969.265727,
"EV/Revenue (LTM)": 1.032027,
"EV/EBITDA (LTM)": 9.201588,
"P/E (LTM)": 21.218379,
"Acquisitions": "Sounding Board, Inc (2025), SEAC (2024), Wonderway (2024), Netmind (2021), Rapid Learning Institute (2020), SwissVBS (2019), Coach in a Box (2017), Strategic Management Group (2005)",
"Investments": ""
},
{
"Permalink": "fiserv",
"Name": "Fiserv",
"Website": "fiserv.com",
"HQ City": "Brookfield",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1984",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial Technology Services",
"Core Offering": "Fiserv provides technology solutions for financial institutions, including payment processing, digital banking, and core processing services.",
"Product Catalog": "Core processing services, Payment processing services, Digital banking solutions, Merchant acquiring services, Loan processing services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"BlackBird Financial LP"
],
"Revenue": 21193000000.0,
"Ticker": "NASDAQ:FISV",
"EBITDA": 8859000000.0,
"Net Income": 3480000000.0,
"EBITDA Margin (%)": 41.8015,
"Net Income Margin (%)": 16.4205,
"EPS Diluted": 6.34,
"ROA (%)": 4.5277,
"Unlevered FCF": 5295250000.0,
"D/E": 115.3086,
"Market Cap": 29653413040.0,
"Enterprise Value": 58632413040.0,
"EV/Revenue (LTM)": 2.766593,
"EV/EBITDA (LTM)": 6.618401,
"P/E (LTM)": 8.746056,
"Acquisitions": "StoneCastle (2025), Smith Consulting Group (2025), CARDFREE (2025), Money Money (2025), Pinch (2025), CCV Pay (2025), Payfare (2024), Skytef (2023), Yacare (2023), The City POS (2022)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Strategic fit exceptional across product adjacency, distribution synergies, M&A precedent, and financial capacity; Brex fills embedded finance and corporate spend gaps in portfolio. ",
"Commentary": "Fiserv possesses the scale and distribution to integrate Brex's corporate spend platform into its institutional client base. The acquisition extends Fiserv's embedded finance capabilities and addresses CFO workflow adjacencies missing from current payment processing offerings.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Fiserv generates $21.2B revenue with $3.5B net income versus Brex at $1.7B total funding; acquisition highly affordable given prior $22B First Data deal. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement Fiserv's payment processing and digital banking services, filling critical CFO workflow gaps. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Mirrors Finxact acquisition at $650M and First Data at $22B, both expanding Fiserv's financial platform capabilities; deal size aligns with historical fintech targets. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Clear revenue synergies through cross-selling Brex to Fiserv's 13,000+ financial institution clients, cost synergies in payment infrastructure consolidation, and embedded finance expansion. "
},
{
"Permalink": "egain-communications-corporation",
"Name": "eGain Corporation",
"Website": "egain.com",
"HQ City": "Sunnyvale",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1997",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Customer Engagement Software",
"Core Offering": "EGain Corporation provides a cloud-based customer engagement platform that leverages AI and knowledge management for automating and improving customer service experiences across channels such as web, chat, and phone.",
"Product Catalog": "EGain AI Knowledge Hub, EGain Conversation Hub, EGain Analytics Hub, EGain SmartIVR, EGain Telehealth, EGain AI Coach",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Oak Hill Capital Partners",
"Paladin Capital Group",
"Societe Generale",
"Deutsche Bank",
"Elliott Management Corp."
],
"Revenue": 88431000.0,
"Ticker": "NASDAQ:EGAN",
"EBITDA": 4773000.0,
"Net Income": 32254000.0,
"EBITDA Margin (%)": 5.3974,
"Net Income Margin (%)": 36.4736,
"EPS Diluted": 1.13,
"ROA (%)": 2.0087,
"Unlevered FCF": 6433625.0,
"D/E": 4.5447,
"Market Cap": 213063935.0,
"Enterprise Value": 153823935.0,
"EV/Revenue (LTM)": 1.73948,
"EV/EBITDA (LTM)": 32.227935,
"P/E (LTM)": 6.884955,
"Acquisitions": "Exony (2014), SiteBridge (1999)",
"Investments": ""
},
{
"Permalink": "ally-bank",
"Name": "Ally Financial",
"Website": "ally.com",
"HQ City": "Detroit",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1919",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Consumer Financial Services",
"Core Offering": "Ally Financial is a digital financial services company providing a wide range of financial products, including banking services, auto financing, investments, and insurance, primarily through its online platform.",
"Product Catalog": "Banking services: Savings accounts, Checking accounts, Money Market accounts, Auto financing: Vehicle loans and leasing solutions, Investment products: Brokerage and advisory services, Mortgage services: Various home loan products, Insurance services: Life insurance and other financial products",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 14938,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 7374000000.0,
"Ticker": "NYSE:ALLY",
"EBITDA": "",
"Net Income": 852000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 11.5541,
"EPS Diluted": 2.37,
"ROA (%)": 0.4393,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 12292576909.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.78059,
"Acquisitions": "Fair Square Financial (2021), Health Credit Services (2019), BlueYield (2016), TradeKing (2016)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Brex delivers relevant B2B payment and spend management capabilities that extend Ally's commercial finance footprint, though funding magnitude and competitive fintech landscape warrant careful valuation. ",
"Commentary": "Ally gains entry into corporate spend management and expense automation through Brex's platform, which serves startups and growth companies adjacent to its middle-market commercial finance clients. The acquisition diversifies revenue beyond auto financing into B2B fintech while leveraging Ally's deposit base for working capital. Valuation discipline remains essential given Brex's 1.7B funding and recent debt raise.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Ally's 7.4B revenue provides acquisition capacity, though Brex's 1.7B total funding and debt-funded status presents meaningful valuation complexity relative to prior sub-800M deals. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment capabilities complement Ally's banking and commercial finance offerings, expanding presence in B2B financial services. ",
"Deal Precedent Score": 6.0,
"Deal Precedent Rationale": "Moderately aligned with Ally's TradeKing and Fair Square acquisitions demonstrating appetite for digital-first financial platforms, though Brex's scale at 1.7B funding exceeds prior deals. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist between Ally's middle-market commercial finance clients and Brex's spend management platform, plus deposit float benefits from corporate card balances. "
},
{
"Permalink": "goldman-sachs",
"Name": "Goldman Sachs",
"Website": "goldmansachs.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1869",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Investment banking financial services",
"Core Offering": "Goldman Sachs provides a comprehensive suite of financial services including investment banking, asset management, and securities trading, catering to various clients such as corporations, governments, and high-net-worth individuals.",
"Product Catalog": "Investment banking services, Securities trading, Investment management, Wealth management, Advisory services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 63692,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 59396000000.0,
"Ticker": "NYSE:GS",
"EBITDA": "",
"Net Income": 17176000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 28.9177,
"EPS Diluted": 51.32,
"ROA (%)": 0.9856,
"Unlevered FCF": "",
"D/E": 596.0731,
"Market Cap": 263729931007.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.760901,
"Acquisitions": "Innovator ETFs (2025), Excel Sports Management (2025), Industry Ventures (2025), Trackunit (2025), Sila (2024), TAIT (2024), Xpress Wellness Urgent Care (2024), Cprime (2023), GreenSky (2021), NN Investment Partners (2021)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Goldman possesses the balance sheet, distribution, and M&A precedent to absorb Brex and monetize its commercial spend platform across wealth, banking, and corporate treasury clients. ",
"Commentary": "Brex embeds Goldman into daily financial operations of high-growth companies, unlocking lending, treasury, and M&A advisory opportunities across its startup and mid-market customer base. The acquisition mirrors prior commercial finance plays and fits squarely within Goldman's proven deal capacity.",
"Deal Feasibility Score": 10.0,
"Deal Feasibility Rationale": "Goldman generates 59 billion in revenue and holds 3.3 trillion in assets under supervision; Brex's 1.7 billion total funding falls well within comfortable acquisition range. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Mirrors GreenSky acquisition at 2.2 billion and GM credit card deal at 2.5 billion, both commercial finance platforms embedding Goldman into client workflows. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Goldman captures cross-sell into its corporate banking clients, leverages Brex's startup network for M&A deal flow, and integrates expense data into treasury and working capital advisory. "
},
{
"Permalink": "fleetcor-technologies",
"Name": "Corpay",
"Website": "corpay.com",
"HQ City": "Norcross",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1986",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Commercial Payment Solutions",
"Core Offering": "FLEETCOR provides specialized payment products and services, primarily focused on commercial fleet management, covering fuel, vehicle maintenance, and lodging services. The company utilizes a closed-loop network to facilitate payment transactions and offer reporting services.",
"Product Catalog": "Fleet Payment Solutions, Fuel Cards, Commercial Cards, Payment Automation Solutions, Invoice Automation Services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 1935,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Advantage Capital",
"Nautic Partners",
"Summit Partners",
"HarbourVest Partners",
"Performance Equity Management",
"Advent International",
"GCC Investments LLC",
"Bain Capital"
],
"Revenue": 4528403000.0,
"Ticker": "NYSE:CPAY",
"EBITDA": 2433011000.0,
"Net Income": 1069826000.0,
"EBITDA Margin (%)": 53.7277,
"Net Income Margin (%)": 23.6247,
"EPS Diluted": 15.03,
"ROA (%)": 6.0375,
"Unlevered FCF": 2120251375.0,
"D/E": 243.3482,
"Market Cap": 19706004715.0,
"Enterprise Value": 27918732715.0,
"EV/Revenue (LTM)": 6.165249,
"EV/EBITDA (LTM)": 11.474972,
"P/E (LTM)": 19.266799,
"Acquisitions": "Alpha Group (2025), Zapay (2024), PayByPhone Technologies (2023), Business Gateway (2023), Mina (2023), Roomex (2022), PlugSurfing (2022), Accrualify (2022), Global Reach Group (2022), Levarti (2022)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong strategic fit with direct product adjacency, clear distribution synergies, and proven M&A appetite in commercial payments; deal size represents a feasible but substantial commitment for Corpay. ",
"Commentary": "Corpay operates a dominant B2B payment infrastructure serving 800,000 enterprise and fleet customers but lacks native exposure to venture-backed startups and modern CFO software workflows. Brex delivers precisely that gap-fill with corporate cards, expense automation, and bill pay tailored for high-growth companies, opening a new customer cohort while enabling cross-sell of AP automation, travel, and international payments. Past acquisitions of Nvoicepay, Cambridge Global, and Accrualify demonstrate serial appetite for payment platform tuck-ins; Brex's $1.7B funding base and debt-funded maturity position it as a credible takeout candidate within Corpay's M&A capacity.",
"Deal Feasibility Score": 7.0,
"Deal Feasibility Rationale": "Corpay generates $4.5B in revenue and has completed deals up to $3.45B; Brex's $1.7B total funding sits within reach, though this would represent a meaningful stretch at upper end of precedent. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment capabilities directly extend Corpay's commercial card and AP automation product suite into the startup and mid-market segment. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Highly consistent with prior commercial payment acquisitions including Nvoicepay, Accrualify, and the $690M Cambridge Global Payments deal, all focused on expanding B2B payment capabilities. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Corpay gains immediate distribution into high-growth tech startups, cross-sell AP automation and travel into Brex's customer base, and adds modern SaaS expense management to legacy fleet and commercial card offerings. "
},
{
"Permalink": "cibus",
"Name": "Cibus",
"Website": "cibus.com",
"HQ City": "San Diego",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2001",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Agricultural Biotechnology Services",
"Core Offering": "Cibus develops and licenses proprietary gene-editing technologies to seed companies, enabling the creation of crops with enhanced productivity traits that reduce reliance on chemical inputs and increase sustainability.",
"Product Catalog": "Gene editing services, Productivity traits licensing, Sustainable ingredients development",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 330,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Fidelity",
"Alexandria Venture Investments",
"Cormorant Asset Management"
],
"Revenue": 3639000.0,
"Ticker": "NASDAQ:CBUS",
"EBITDA": -61541000.0,
"Net Income": -127085000.0,
"EBITDA Margin (%)": -1691.1514,
"Net Income Margin (%)": -3492.3055,
"EPS Diluted": "",
"ROA (%)": -12.8725,
"Unlevered FCF": -29615000.0,
"D/E": 1227.5642,
"Market Cap": 147013631.0,
"Enterprise Value": 405055631.0,
"EV/Revenue (LTM)": 111.309599,
"EV/EBITDA (LTM)": -6.581883,
"P/E (LTM)": -0.694903,
"Acquisitions": "Calyxt (2023)",
"Investments": ""
},
{
"Permalink": "ellington-financial",
"Name": "Ellington Financial",
"Website": "ellingtonfinancial.com",
"HQ City": "Old Greenwich",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Specialty finance company",
"Core Offering": "Ellington Financial is a specialty finance company that focuses on acquiring and managing mortgage-related assets. Their core offerings include investments in residential mortgage-backed securities, which are financial instruments secured by residential mortgages. This strategy allows them to generate income and returns for their investors through careful asset management and market analysis.",
"Product Catalog": "",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 329387000.0,
"Ticker": "NYSE:EFC",
"EBITDA": "",
"Net Income": 146869000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 44.5885,
"EPS Diluted": 1.19,
"ROA (%)": 0.8453,
"Unlevered FCF": "",
"D/E": 909.6605,
"Market Cap": 1483323373.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 9.965322,
"Acquisitions": "Arlington Asset Investment (2023), Longbridge Financial (2022)",
"Investments": ""
},
{
"Permalink": "pulse-beverage",
"Name": "Pulse Beverage",
"Website": "pulsebeverage.com",
"HQ City": "Colorado Springs",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2012",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Non Carbonated Beverage Manufacturer",
"Core Offering": "Pulse Beverage manufactures and distributes a range of non-carbonated beverages including lemonades, limeades, and coconut waters, focusing on refreshing, low-calorie options for health-conscious consumers.",
"Product Catalog": "Natural Cabana Lemonade, Natural Cabana Limeade, Natural Cabana Coconut Water, Natural Cabana Pineapple Coconut Water, PULSE Heart and Body Health Drinks",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCQB:PLSB",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "powell-industries",
"Name": "Powell Industries",
"Website": "powellind.com",
"HQ City": "Houston",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1947",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Power Control and Monitoring Systems",
"Core Offering": "Powell Industries designs, manufactures, and services custom-engineered systems and equipment for the distribution, control, and monitoring of electrical energy in various heavy industries.",
"Product Catalog": "Integrated Power Control Room Substations, Medium-Voltage Circuit Breakers, Traditional and Arc-Resistant Switchgear, Monitoring and Control Systems, Installation and Commissioning Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 2617,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1104318000.0,
"Ticker": "NASDAQ:POWL",
"EBITDA": 225125000.0,
"Net Income": 180747000.0,
"EBITDA Margin (%)": 20.3858,
"Net Income Margin (%)": 16.3672,
"EPS Diluted": 14.86,
"ROA (%)": 13.3678,
"Unlevered FCF": 114898500.0,
"D/E": 0.2596,
"Market Cap": 6727431896.0,
"Enterprise Value": 6253568896.0,
"EV/Revenue (LTM)": 5.662833,
"EV/EBITDA (LTM)": 27.778207,
"P/E (LTM)": 37.284656,
"Acquisitions": "Remsdaq (2025), PowerComm (2009)",
"Investments": ""
},
{
"Permalink": "central-federal-bancshares-inc",
"Name": "Central Federal Bancshares",
"Website": "centralfederal.com",
"HQ City": "Rolla",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1887",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking and Financial Services",
"Core Offering": "Central Federal Bancshares, Inc. is a stock bank holding company that offers a range of banking products and services. These include various lending options and savings deposit accounts, catering to the needs of its customers by facilitating financial transactions and savings management.",
"Product Catalog": "",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 498,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCPINK:CFDB",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "allete",
"Name": "Allete",
"Website": "allete.com",
"HQ City": "Duluth",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1906",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Electric natural gas utility",
"Core Offering": "ALLETE is an energy company that provides regulated electric and natural gas utilities, develops renewable energy projects, and operates coal mining operations.",
"Product Catalog": "Regulated electric service, Natural gas service, Renewable energy generation, Coal mining operations, Real estate investment",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 364,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"CPP Investments",
"US Department of Energy"
],
"Revenue": 1529800000.0,
"Ticker": "NYSE:ALE",
"EBITDA": 446900000.0,
"Net Income": 179300000.0,
"EBITDA Margin (%)": 29.2129,
"Net Income Margin (%)": 11.7204,
"EPS Diluted": 3.1,
"ROA (%)": 1.619,
"Unlevered FCF": 82162500.0,
"D/E": 53.3933,
"Market Cap": 3944881292.0,
"Enterprise Value": 6264881292.0,
"EV/Revenue (LTM)": 4.095229,
"EV/EBITDA (LTM)": 14.018531,
"P/E (LTM)": 21.903225,
"Acquisitions": "New Energy Equity (NEE) (2022), U.S. Water Services (2015)",
"Investments": ""
},
{
"Permalink": "pzena-investment-management",
"Name": "Pzena Investment Management",
"Website": "pzena.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2006",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Investment management services",
"Core Offering": "Pzena Investment Management offers investment management services with a focus on value-oriented investment strategies across various markets. They manage assets for institutional clients, mutual funds, and offer separate accounts.",
"Product Catalog": "Investment management services, Separate accounts, Mutual funds, Institutional investment products, Private placement funds",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:PZN",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "terawulf",
"Name": "TeraWulf",
"Website": "terawulf.com",
"HQ City": "Easton",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2021",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Bitcoin mining data centers",
"Core Offering": "TeraWulf develops and operates bitcoin mining facilities powered by over 90% zero-carbon energy, focusing on sustainable and efficient operations. The company also provides AI and high-performance computing services.",
"Product Catalog": "Bitcoin mining facilities, Miner hosting services, High-performance computing services",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 26,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Brainhole Technology"
],
"Revenue": 168455000.0,
"Ticker": "NASDAQ:WULF",
"EBITDA": -80849000.0,
"Net Income": -661416000.0,
"EBITDA Margin (%)": -47.9944,
"Net Income Margin (%)": -392.6366,
"EPS Diluted": "",
"ROA (%)": -2.5498,
"Unlevered FCF": -85693750.0,
"D/E": 3699.4738,
"Market Cap": 6140506450.0,
"Enterprise Value": 8069843450.0,
"EV/Revenue (LTM)": 47.90504,
"EV/EBITDA (LTM)": -99.813769,
"P/E (LTM)": -8.704611,
"Acquisitions": "Beowulf Electricity & Data (2025)",
"Investments": ""
},
{
"Permalink": "castellum-f6ef",
"Name": "Castellum",
"Website": "castellumus.com",
"HQ City": "Bethesda",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2019",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Defense Technology Company",
"Core Offering": "Castellum is a defense-focused technology company specializing in cyber security and information technology. Its core offering involves strategic acquisition in various areas such as information warfare, software engineering, and electronic warfare. By utilizing technology and defense practices, Castellum provides robust solutions in the realm of cyber and electronic security.",
"Product Catalog": "",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 34,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Live Oak Bank"
],
"Revenue": 52866001.0,
"Ticker": "NYSEMKT:CTM",
"EBITDA": -1315698.0,
"Net Income": -2398292.0,
"EBITDA Margin (%)": -2.4887,
"Net Income Margin (%)": -4.5365,
"EPS Diluted": "",
"ROA (%)": -4.412,
"Unlevered FCF": -1946446.0,
"D/E": 3.4153,
"Market Cap": 59587109.0,
"Enterprise Value": 45924063.0,
"EV/Revenue (LTM)": 0.868688,
"EV/EBITDA (LTM)": -34.904714,
"P/E (LTM)": -23.365734,
"Acquisitions": "Lexington Solutions Group (2022), Merrison Technologies (2021)",
"Investments": ""
},
{
"Permalink": "b-scada-inc",
"Name": "B-Scada",
"Website": "scada.com",
"HQ City": "Crystal River",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2003",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Data Management Software",
"Core Offering": "B-Scada, Inc., a leading software solutions developer, specializes in the acquisition, logging, visualization, and analysis of real-time data from various industrial and commercial sources. Key offerings include IoT (Internet of Things), SCADA (Supervisory Control and Data Acquisition), and HMI (Human Machine Interface) systems for real-time monitoring, management, and optimization of business and production processes over both local and remote networks. Leveraging the latest web technologies, B-Scada provides real-time data visualization on mobile devices. This technology is utilized globally across sectors including petrochemical, electricity distribution, transportation, facilities management, manufacturing, finance, and IT.",
"Product Catalog": "",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCPINK:SCDA",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "witbe",
"Name": "WITBE",
"Website": "witbe.net",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2000",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Video service monitoring software",
"Core Offering": "Witbe specializes in automated testing and proactive monitoring solutions for video service providers, ensuring optimal Quality of Experience (QoE) across various devices and networks.",
"Product Catalog": "Witbe Suite, Remote Eye Controller, Smartgate, Witbox One, Witbox +",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 161,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"ODYSSEE VENTURE"
],
"Revenue": 23040505.54,
"Ticker": "EPA:ALWIT",
"EBITDA": -4652439.656065,
"Net Income": -1167512.690355,
"EBITDA Margin (%)": -20.1924,
"Net Income Margin (%)": -5.0672,
"EPS Diluted": -0.279706,
"ROA (%)": -14.278,
"Unlevered FCF": 1960141.92479,
"D/E": 73.1193,
"Market Cap": 6171616.077903,
"Enterprise Value": 9264954.936289,
"EV/Revenue (LTM)": 0.402116,
"EV/EBITDA (LTM)": -1.991419,
"P/E (LTM)": -5.37037,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "safe-green-holdings",
"Name": "Safe & Green Holdings",
"Website": "safeandgreenholdings.com",
"HQ City": "Jacksonville",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Modular Building Systems",
"Core Offering": "Safe & Green Holdings develops, designs, and fabricates modular structures using shipping containers and wood for residential and commercial use, focusing on environmentally sustainable practices.",
"Product Catalog": "Modular construction services, Medical waste management, Real estate development, Environmental solutions",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Alumni Capital Management"
],
"Revenue": 4976618.0,
"Ticker": "NASDAQ:SGBX",
"EBITDA": -7613016.0,
"Net Income": -16979682.0,
"EBITDA Margin (%)": -152.9756,
"Net Income Margin (%)": -341.1891,
"EPS Diluted": "",
"ROA (%)": -43.7007,
"Unlevered FCF": -4222420.0,
"D/E": -55.2705,
"Market Cap": 8889641.0,
"Enterprise Value": 15400654.0,
"EV/Revenue (LTM)": 3.094602,
"EV/EBITDA (LTM)": -2.022937,
"P/E (LTM)": -0.001226,
"Acquisitions": "Giant Containers (2025), New Asia Holdings (2025)",
"Investments": ""
},
{
"Permalink": "duquesne-light-company",
"Name": "Duquesne Light Company",
"Website": "duquesnelight.com",
"HQ City": "Pittsburgh",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1880",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Electric utility service",
"Core Offering": "Duquesne Light Company provides electric utility services through the transmission and distribution of electricity to residential and business customers located in Allegheny and Beaver Counties in Pennsylvania.",
"Product Catalog": "Electric service provisioning, Energy generation solutions, Energy efficiency programs, Home energy solutions, Electric vehicle charging services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:DQU.H",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "cenntro",
"Name": "Cenntro",
"Website": "cenntroauto.com",
"HQ City": "Freehold",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2013",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Electric Commercial Vehicles",
"Core Offering": "Cenntro designs, manufactures, and sells a range of all-electric commercial vehicles tailored for urban mobility and logistics, including delivery vans and trucks for industrial applications.",
"Product Catalog": "Electric commercial vehicles, Autonomous driving solutions, After-sales services",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Empower Investment"
],
"Revenue": 31297393.0,
"Ticker": "NASDAQ:CENN",
"EBITDA": -29621277.0,
"Net Income": -44866813.0,
"EBITDA Margin (%)": -94.6445,
"Net Income Margin (%)": -143.3563,
"EPS Diluted": "",
"ROA (%)": -12.4299,
"Unlevered FCF": 8279011.0,
"D/E": 27.6798,
"Market Cap": 10479209.0,
"Enterprise Value": 19633291.0,
"EV/Revenue (LTM)": 0.627314,
"EV/EBITDA (LTM)": -0.66281,
"P/E (LTM)": -0.1079,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "citizens-community-bancorp",
"Name": "Citizens Community Bancorp",
"Website": "ccf.us",
"HQ City": "Eau Claire",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1938",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Consumer and Business Banking",
"Core Offering": "Citizens Community Bancorp provides a range of financial services, including checking and savings accounts, loans, and investment services, primarily for individuals and small businesses.",
"Product Catalog": "Checking Accounts, Savings Accounts, Mortgage Loans, Business Lending, Credit Cards",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 170,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 60377000.0,
"Ticker": "NASDAQ:CZWI",
"EBITDA": "",
"Net Income": 14420000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 23.8832,
"EPS Diluted": 1.46,
"ROA (%)": 0.8169,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 194112817.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 13.839386,
"Acquisitions": "F&M Bank (2019), Wells Federal Bank (2017)",
"Investments": ""
},
{
"Permalink": "telkonet",
"Name": "Telkonet",
"Website": "telkonet.com",
"HQ City": "Milwaukee",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Energy Management Systems",
"Core Offering": "Telkonet provides energy management solutions through smart thermostats and IoT technology to optimize energy efficiency across various environments, including hospitality and multi-dwelling units.",
"Product Catalog": "EcoSmart Platform, Rhapsody Platform, Smart Thermostats, Energy Management Systems, IoT Solutions",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Heritage Bank of Commerce"
],
"Revenue": 8448019.0,
"Ticker": "OTCQB:TKOI",
"EBITDA": -1202301.0,
"Net Income": -1285237.0,
"EBITDA Margin (%)": -14.2317,
"Net Income Margin (%)": -15.2134,
"EPS Diluted": "",
"ROA (%)": -11.3372,
"Unlevered FCF": -2932738.0,
"D/E": 11.052,
"Market Cap": 2915411.0,
"Enterprise Value": 1852669.0,
"EV/Revenue (LTM)": 0.219302,
"EV/EBITDA (LTM)": -1.540936,
"P/E (LTM)": -2.170176,
"Acquisitions": "EthoStream (2007), Smart Systems International (2007), Microwave Satellite Technologies (2005)",
"Investments": ""
},
{
"Permalink": "presbia-plc",
"Name": "Presbia PLC",
"Website": "presbia.com",
"HQ City": "Irvine",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Ophthalmic Medical Device",
"Core Offering": "Presbia PLC develops and sells the Presbia Flexivue Microlens™, a corneal inlay designed to improve near vision for individuals with presbyopia, effectively reducing their dependence on reading glasses.",
"Product Catalog": "Presbia Flexivue Microlens™, Corneal inlay implants",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 15,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NASDAQ:LENS",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Neoptics (2016)",
"Investments": ""
},
{
"Permalink": "vapotherm",
"Name": "Vapotherm",
"Website": "vapotherm.com",
"HQ City": "Exeter",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Respiratory Therapy Devices",
"Core Offering": "Vapotherm develops and commercializes advanced respiratory support systems that deliver high-velocity, heated, and humidified gases to patients in respiratory distress without the use of masks.",
"Product Catalog": "High Velocity Therapy systems, Precision Flow systems, Oxygen Assist Module, Single-use disposable products",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 289,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"3x5 Special Opportunity Fund",
"GE Asset Management",
"Arnerich Massena & Associates",
"Cross Creek",
"Adage Capital Management",
"Perceptive Advisors",
"Gilde Healthcare",
"Integral Capital Partners",
"Crestline",
"SightLine Partners",
"Kaiser Permanente Ventures",
"QuestMark Partners",
"Maryland Department of Business and Economic Development",
"Morgenthaler Ventures",
"CIBC Innovation Banking",
"Redmile Group"
],
"Revenue": 68669000.0,
"Ticker": "OTCQX:VAPO",
"EBITDA": -32709000.0,
"Net Income": -58193000.0,
"EBITDA Margin (%)": -47.6328,
"Net Income Margin (%)": -84.7442,
"EPS Diluted": "",
"ROA (%)": -27.1025,
"Unlevered FCF": -5064750.0,
"D/E": -203.1156,
"Market Cap": 13591382.0,
"Enterprise Value": 116258382.0,
"EV/Revenue (LTM)": 1.693026,
"EV/EBITDA (LTM)": -3.554324,
"P/E (LTM)": -0.225135,
"Acquisitions": "Solus Medical Limited (2019)",
"Investments": ""
},
{
"Permalink": "collectors",
"Name": "Collectors",
"Website": "collectors.com",
"HQ City": "Santa Ana",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1986",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Collectibles authentication grading asset management",
"Core Offering": "Collectors provides authentication and grading services for various collectibles, enabling collectors to manage, buy, and sell their items securely through a unified platform.",
"Product Catalog": "Authentication services, Grading services, Collectibles marketplace, Asset management solutions, Financing services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1013,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"D1 Capital Partners",
"Cohen Private Ventures",
"TCG"
],
"Revenue": "",
"Ticker": "NASDAQ:CLCT",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Beckett Collectibles (2025), Coinflation (2011), American Gemological Laboratories (2006), Expos Unlimited (2006), Odyssey Publications (2000), Bowers and Merena Research (2000)",
"Investments": ""
},
{
"Permalink": "lendingclub",
"Name": "Lending Club",
"Website": "lendingclub.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Peer-to-Peer Lending Platform",
"Core Offering": "Lending Club is a digital marketplace bank that offers personal loans, auto refinancing, and various consumer banking products to help customers manage their finances more effectively.",
"Product Catalog": "Personal Loans, Auto Refinancing, Business Loans, Savings Accounts, Certificates of Deposit",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1303,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"FinSight Ventures",
"CapitalG",
"Sands Capital Ventures",
"Norwest",
"Bay Partners",
"T. Rowe Price",
"Silicon Valley Bank",
"Coatue",
"Flint Capital",
"Canaan Partners",
"Saidler & Co. Capital",
"BlackRock",
"Thomvest Ventures",
"Employee Stock Option Fund",
"Union Square Ventures",
"Kleiner Perkins",
"Gold Hill Capital",
"Panorama Point Partners",
"DST Global",
"Two Sigma",
"Amidzad Partners",
"Alpaca VC",
"Morgenthaler Ventures",
"Foundation Capital"
],
"Revenue": 1334719000.0,
"Ticker": "NYSE:LC",
"EBITDA": 239835000.0,
"Net Income": 135677000.0,
"EBITDA Margin (%)": 17.9689,
"Net Income Margin (%)": 10.1652,
"EPS Diluted": 1.16,
"ROA (%)": 0.9963,
"Unlevered FCF": 1239625250.0,
"D/E": 1.0547,
"Market Cap": 1647082551.0,
"Enterprise Value": 745254551.0,
"EV/Revenue (LTM)": 0.558361,
"EV/EBITDA (LTM)": 3.107364,
"P/E (LTM)": 12.327596,
"Acquisitions": "Cushion (2025), Radius Bank (2020), Springstone (2014)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Product adjacency exists but Brex's substantial capital base and employee count push feasibility limits for a $1.3B revenue acquirer with modest deal history. ",
"Commentary": "Lending Club gains adjacent spend management capabilities serving its business lending clientele, but Brex's scale—backed by $1.7B in funding—represents a material stretch acquisition relative to Lending Club's $185M largest prior deal and current revenue base.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment: Lending Club's $1.3B revenue against Brex's $1.7B total funding and 1,000-5,000 employees creates meaningful acquisition stretch despite public company status. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex corporate cards and expense management complement Lending Club's business loans, extending product suite into spend management for existing SMB clients. ",
"Deal Precedent Score": 5.0,
"Deal Precedent Rationale": "Radius Bank acquisition shows appetite for banking infrastructure, but prior deals significantly smaller than Brex's $1.7B funding and multi-thousand employee base. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to Lending Club's business loan portfolio; embed Lending Club business financing within Brex platform; limited operational cost synergies. "
},
{
"Permalink": "robinhood",
"Name": "Robinhood",
"Website": "robinhood.com",
"HQ City": "Menlo Park",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2013",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Brokerage Trading Platform",
"Core Offering": "Robinhood provides a platform for commission-free trading of stocks, ETFs, and cryptocurrencies, along with additional financial products such as options and retirement accounts.",
"Product Catalog": "Stock trading, ETF trading, Options trading, Cryptocurrency trading, Retirement accounts",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 3999,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Toy Ventures",
"CapitalG",
"IT Ventures",
"Emergent Fidelity Technologies",
"Premji Invest",
"SharesPost Investment Management",
"Index Ventures",
"Social Leverage",
"Unusual Ventures",
"Republic capital",
"Sequoia Capital",
"Andreessen Horowitz",
"Adams Street Partners",
"Rothenberg Ventures",
"Scale-Up",
"DST Global",
"Storm Global",
"Google Ventures",
"Greenoaks",
"Bossa Invest",
"True Capital Management",
"Meros Equity Global Management",
"Ribbit Capital",
"LocalGlobe",
"Company Ventures",
"General Global Capital",
"Raison Wealth",
"GoldenArc Capital",
"NEA Partners",
"IVP",
"Fantail Ventures",
"SquareOne Capital",
"All Blue Capital",
"Rockpool Capital",
"Tess Ventures",
"Chainfund Capital",
"ICONIQ Growth",
"Step Ahead Capital",
"Kortschak Investments L.P.",
"Pathlight Ventures",
"The Syndicate.com",
"Pegasus Tech Ventures",
"Seek Ventures",
"Elefund",
"Junipero Capital",
"Susa Ventures",
"Massive",
"Friends & Family Capital",
"Terraform Capital",
"Employee Stock Option Fund",
"Vaizra Capital",
"Olive Technology Ventures",
"Moonshots Capital",
"9Yards Capital",
"Slow Ventures",
"Leblon Capital",
"Thrive Capital",
"QueensBridge Venture Partners",
"Elysium Venture Capital",
"Arrive",
"Arceau",
"Head and Heart Capital",
"New Enterprise Associates",
"ACME Capital",
"Manhattan Venture Partners (MVP)",
"Kleiner Perkins",
"Salesforce Ventures",
"ICONIQ Capital",
"TeleSoft Partners",
"Two Culture Capital",
"Disrupt Ventures",
"LAUNCH",
"D1 Capital Partners",
"TSG Consumer Partners"
],
"Revenue": 4473000000.0,
"Ticker": "NASDAQ:HOOD",
"EBITDA": "",
"Net Income": 1883000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 42.097,
"EPS Diluted": 2.05,
"ROA (%)": 5.8547,
"Unlevered FCF": "",
"D/E": 136.0397,
"Market Cap": 63120621222.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 34.200016,
"Acquisitions": "PT Pedagang Aset Kripto (2025), PT Buana Capital (2025), MIAX Derivatives Exchange (2025), WonderFi (2025), Trade-PMR (2024), Pluto (2024), Bitstamp by Robinhood (2024), Chartr (2023), X1 (2023), Ziglu (2022)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong strategic fit and proven M&A track record offset by meaningful scale requirements for a business-banking pivot from pure retail focus. ",
"Commentary": "Brex transforms Robinhood from retail-only brokerage into comprehensive SMB financial platform. The corporate card and expense infrastructure unlocks business banking revenues while leveraging existing compliance and fintech operations. Acquisition economics feasible given public company cash generation, though represents Robinhood's largest deal requiring board-level strategic commitment to commercial segment expansion.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Robinhood generates $4.5B revenue against Brex's $1.7B total funding, creating feasible but stretched acquisition economics requiring substantial capital deployment. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex corporate cards and expense management directly complement Robinhood's retail brokerage platform, addressing a critical gap in business banking services. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Consistent with X1 credit card acquisition at $95M and Trade-PMR at $300M, demonstrating appetite for financial infrastructure beyond retail brokerage. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Strong cross-sell opportunities embedding investment products into Brex corporate accounts, shared digital infrastructure, and bundled SMB financial services. "
},
{
"Permalink": "blackline",
"Name": "BlackLine",
"Website": "blackline.com",
"HQ City": "Woodland Hills",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2001",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial Operations Software",
"Core Offering": "BlackLine specializes in providing cloud-based software solutions that automate and streamline finance and accounting processes, particularly focusing on financial close, intercompany accounting, and invoice-to-cash management.",
"Product Catalog": "Financial Close Management, Invoice-to-Cash Automation, Intercompany Accounting Solutions, Transaction Matching, Account Reconciliations",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Silver Lake Sumeru",
"ICONIQ Growth",
"Silver Lake"
],
"Revenue": 700427000.0,
"Ticker": "NASDAQ:BL",
"EBITDA": 60321000.0,
"Net Income": 24518000.0,
"EBITDA Margin (%)": 8.612,
"Net Income Margin (%)": 3.5004,
"EPS Diluted": 0.39,
"ROA (%)": 1.4013,
"Unlevered FCF": 131316250.0,
"D/E": 247.7895,
"Market Cap": 2172211187.0,
"Enterprise Value": 2353527187.0,
"EV/Revenue (LTM)": 3.360132,
"EV/EBITDA (LTM)": 39.016714,
"P/E (LTM)": 93.944725,
"Acquisitions": "WiseLayer (2025), Data Interconnect (2023), FourQ Systems (2022), Rimilia (2020), Runbook Company International (2016)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Product alignment exists in CFO workflows, but Brex's implied valuation and scale present affordability and integration challenges for BlackLine's historical acquisition profile. ",
"Commentary": "BlackLine operates in financial close and accounting automation, while Brex delivers corporate cards and spend management for startups and growth companies. Product synergies exist in CFO workflows, enabling cross-sell of Brex cards to BlackLine's enterprise clients and integration of spend data into reconciliation processes. However, Brex's $1.7 billion total funding implies a valuation multiple far exceeding BlackLine's prior acquisitions and current financial capacity, creating execution risk despite thematic alignment with the detailed query on spend management and CFO software.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment: BlackLine's $700M revenue against Brex's $1.7B total funding and 1,000-5,000 employees suggests acquisition would stretch BlackLine's balance sheet and integration capacity significantly. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards and expense management complement BlackLine's financial close and accounting automation, extending into upstream spend management and CFO workflows. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "BlackLine's M&A history centers on accounting software and close automation acquisitions at $150-165M; Brex's $1.7B funding implies a valuation far exceeding historical deal sizes. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to BlackLine's enterprise base; integrate Brex expense data into reconciliation workflows; limited cost synergies given distinct technology stacks. "
},
{
"Permalink": "eventbrite",
"Name": "Eventbrite",
"Website": "eventbrite.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2006",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Online event ticketing platform",
"Core Offering": "Eventbrite provides an online platform for users to create, market, and sell tickets for live events, including concerts, classes, and corporate functions.",
"Product Catalog": "Event ticketing platform, Event marketing tools, Event planning resources, Payment processing services, Analytics and reporting tools",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"137 Ventures",
"T. Rowe Price",
"Tenaya Capital",
"Francisco Partners",
"Sequoia Capital",
"Tiger Global Management",
"Employee Stock Option Fund",
"Uncork Capital",
"DAG Ventures",
"EquityZen",
"Global Founders Capital",
"SV Angel"
],
"Revenue": 291843000.0,
"Ticker": "NYSE:EB",
"EBITDA": -20549000.0,
"Net Income": -10515000.0,
"EBITDA Margin (%)": -7.0411,
"Net Income Margin (%)": -3.6029,
"EPS Diluted": "",
"ROA (%)": -2.3306,
"Unlevered FCF": -33399750.0,
"D/E": 80.834,
"Market Cap": 452958147.0,
"Enterprise Value": 297844147.0,
"EV/Revenue (LTM)": 1.020563,
"EV/EBITDA (LTM)": -14.494338,
"P/E (LTM)": -41.424411,
"Acquisitions": "ToneDen (2020), Picatic (2018), ticketea (2018), Ticketfly (2017), nvite (2017), ticketscript (2017), Queue (2016), Scintilla Technologies (2015), Eventioz (2013), Lanyrd (2013)",
"Investments": ""
},
{
"Permalink": "recruiter-com",
"Name": "Recruiter.com",
"Website": "recruiter.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2015",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Talent acquisition platform",
"Core Offering": "Recruiter.com provides an on-demand recruiting platform that connects businesses with a network of contract recruiters and recruitment marketing automation solutions, helping clients streamline their hiring processes and enhance talent acquisition strategies.",
"Product Catalog": "On-Demand Recruiting, Recruitment Software, Consulting Services, Staffing Solutions, Resume Distribution Services",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 650,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Centrecourt Asset Management",
"Simon School Venture Fund",
"Montage Capital",
"ZK International Group"
],
"Revenue": 612046.0,
"Ticker": "NASDAQ:RCRT",
"EBITDA": -9178687.0,
"Net Income": -22593628.0,
"EBITDA Margin (%)": -1499.6727,
"Net Income Margin (%)": -3691.4918,
"EPS Diluted": "",
"ROA (%)": -73.3304,
"Unlevered FCF": -306922.0,
"D/E": 46.4522,
"Market Cap": 25621842.0,
"Enterprise Value": 24145194.0,
"EV/Revenue (LTM)": 39.449966,
"EV/EBITDA (LTM)": -2.630572,
"P/E (LTM)": -0.269425,
"Acquisitions": "BountyJobs (2024), GoLogiq (2023), Novo Group (2021), Uncubed - technology solutions business (2021), Upsider (2021), Scouted (2021), OneWire (2020)",
"Investments": ""
},
{
"Permalink": "paycom",
"Name": "Paycom",
"Website": "paycom.com",
"HQ City": "Oklahoma City",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1998",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Human Capital Management Software",
"Core Offering": "Paycom provides a comprehensive human capital management (HCM) solution that automates payroll processing, talent acquisition, employee management, and compliance tasks through a unified platform.",
"Product Catalog": "Payroll Management, Talent Acquisition Tools, Time and Labor Management, HR Management Tools, Employee Self-Service",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 7188,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2051700000.0,
"Ticker": "NYSE:PAYC",
"EBITDA": 634500000.0,
"Net Income": 453400000.0,
"EBITDA Margin (%)": 30.9255,
"Net Income Margin (%)": 22.0987,
"EPS Diluted": 8.08,
"ROA (%)": 5.268,
"Unlevered FCF": 261700000.0,
"D/E": 5.2151,
"Market Cap": 6421855806.0,
"Enterprise Value": 6142155806.0,
"EV/Revenue (LTM)": 2.993691,
"EV/EBITDA (LTM)": 9.680309,
"P/E (LTM)": 14.950495,
"Acquisitions": "",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Paycom's HCM platform gains finance-side functionality through Brex, delivering modest cross-sell and integration upside despite limited M&A precedent. ",
"Commentary": "Paycom extends its employee-lifecycle suite into CFO workflows by acquiring Brex's corporate card and expense tools. The combination enables bundled HR-finance sales to mid-market clients and embeds spend data into payroll processes. However, Brex's $1.7B funding history and standalone fintech infrastructure pose integration complexity and valuation challenges relative to Paycom's organic HCM focus.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Paycom holds $2.05B revenue and $634M EBITDA against Brex's $1.7B funding, making the acquisition financially feasible though material in scale. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards and expense management complement Paycom's payroll and HR suite, adding CFO-side spend controls to existing employee-lifecycle tools. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "No M&A history provided; Paycom's $2B revenue supports capability but absence of prior deals limits pattern matching. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex cards into Paycom's payroll client base, integrate expense data into payroll workflows, and bundle HR-finance for mid-market accounts. "
},
{
"Permalink": "paylocity",
"Name": "Paylocity",
"Website": "paylocity.com",
"HQ City": "Schaumburg",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1997",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Human capital management software",
"Core Offering": "Paylocity provides cloud-based human resource and payroll solutions designed to streamline and automate HR processes, enhance employee engagement, and manage payroll efficiently across various industries.",
"Product Catalog": "HR software, Payroll services, Time and attendance management, Talent management, Benefits administration",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 5959,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Adams Street Partners"
],
"Revenue": 1595221000.0,
"Ticker": "NASDAQ:PCTY",
"EBITDA": 345077000.0,
"Net Income": 227127000.0,
"EBITDA Margin (%)": 21.6319,
"Net Income Margin (%)": 14.2379,
"EPS Diluted": 4.02,
"ROA (%)": 4.4208,
"Unlevered FCF": 353554125.0,
"D/E": 17.661,
"Market Cap": 5666750464.0,
"Enterprise Value": 5486573464.0,
"EV/Revenue (LTM)": 3.439381,
"EV/EBITDA (LTM)": 15.899563,
"P/E (LTM)": 26.164179,
"Acquisitions": "Airbase (2024), Trace (2023), Cloudsnap (2022), Blue Marble Payroll (2021), Samepage Labs (2020), VidGrid (2020)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex extends Paylocity's recent Airbase strategy into corporate cards and CFO workflows, delivering exceptional product fit and revenue synergies across the existing client base. ",
"Commentary": "Brex represents a natural extension of Paylocity's Airbase acquisition, embedding corporate cards and expense management into the HCM platform for 39,000 clients. The deal unlocks substantial cross-sell revenue and positions Paylocity as a unified HR-finance suite for mid-market enterprises. While Brex's scale approaches the upper boundary of feasibility, Paylocity's $1.6B revenue and proven $325M Airbase precedent demonstrate both strategic intent and financial capability to execute a transformative spend management consolidation.",
"Deal Feasibility Score": 7.0,
"Deal Feasibility Rationale": "Paylocity's $1.6B revenue and $345M EBITDA provide financial capacity, though Brex's $1.7B funding and 1,001-5,000 employees make this a substantial, high-end acquisition. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement Paylocity's HR and payroll platform, adding critical CFO-facing spend control capabilities. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Airbase acquisition at $325M demonstrates Paylocity's appetite for spend management platforms; Brex matches size, rationale, and product category precisely. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to 39,000 Paylocity clients; embed expense data into payroll workflows; unify employee spend with HR/finance systems for seamless mid-market automation. "
},
{
"Permalink": "yubico",
"Name": "Yubico",
"Website": "yubico.com",
"HQ City": "Santa Clara",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Hardware Security Tokens",
"Core Offering": "Yubico develops and sells YubiKeys, which are hardware security keys designed for secure authentication and multi-factor authentication (MFA) across various services.",
"Product Catalog": "YubiKey 5 Series, YubiKey Bio Series, YubiKey 5 FIPS Series, YubiCloud services, YubiHSM",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 572,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Bure Equity AB",
"The Valley Fund",
"Meritech Capital Partners",
"Andreessen Horowitz",
"AMF",
"Sting",
"New Enterprise Associates"
],
"Revenue": 240912556.78,
"Ticker": "STO:YUBICO",
"EBITDA": 25601032.296186,
"Net Income": 13913840.632759,
"EBITDA Margin (%)": 10.6266,
"Net Income Margin (%)": 5.7754,
"EPS Diluted": 0.158581,
"ROA (%)": 5.6461,
"Unlevered FCF": 14584550.749132,
"D/E": 2.3495,
"Market Cap": 350057287.767768,
"Enterprise Value": 257081116.170251,
"EV/Revenue (LTM)": 1.067114,
"EV/EBITDA (LTM)": 10.041826,
"P/E (LTM)": 25.541095,
"Acquisitions": "Acq Bure (2023)",
"Investments": ""
},
{
"Permalink": "discovery-labs",
"Name": "Windtree Therapeutics",
"Website": "windtreetx.com",
"HQ City": "Warrington",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1992",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Cardiovascular respiratory therapeutics",
"Core Offering": "Windtree Therapeutics is a clinical-stage biopharmaceutical company focused on developing innovative therapies for acute cardiovascular diseases, specifically therapies for heart failure and respiratory distress syndrome in premature infants.",
"Product Catalog": "Istaroxime for acute heart failure, AEROSURF for respiratory distress syndrome, KL4 surfactant therapy, SERCA2a activators, Rostafuroxin for hypertension",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 21,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Build and Build Corp",
"Deerfield",
"National Institutes of Health",
"VMS Asset Management"
],
"Revenue": "",
"Ticker": "OTCQB:WINT",
"EBITDA": -24435000.0,
"Net Income": -1787000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": -50.8431,
"Unlevered FCF": -12801375.0,
"D/E": 14.9459,
"Market Cap": 472372.0,
"Enterprise Value": 187372.0,
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": -0.007668,
"P/E (LTM)": -0.0001,
"Acquisitions": "CommLoan (2025), Titan Environmental Solutions (2025)",
"Investments": ""
},
{
"Permalink": "number1direct-com",
"Name": "Goedeker's",
"Website": "goedekers.com",
"HQ City": "St Louis",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1951",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Home Appliances Furniture Retail",
"Core Offering": "Goedeker's is an e-commerce retailer providing a comprehensive range of home products including appliances, furniture, and fixtures, focusing on direct sales to consumers.",
"Product Catalog": "Home appliances, Furniture, Lighting, Plumbing fixtures, Mattresses",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:GOED",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "quanterix",
"Name": "Quanterix",
"Website": "quanterix.com",
"HQ City": "Billerica",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Biomarker detection instruments",
"Core Offering": "Quanterix provides ultra-sensitive biomarker detection solutions through its Simoa technology, including assay kits, instruments, and custom assay development services that enable researchers to measure proteins at unprecedented levels for early disease detection and monitoring.",
"Product Catalog": "Simoa® Assay Kits, Simoa HD-X Automated Immunoassays, Simoa SR-X Biomarker Detection System, Simoa SP-X Imaging and Analysis System, Custom Assay Development Services",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Hercules Capital",
"Trinitas Capital",
"IQT",
"bioMerieux",
"Bain Capital Ventures",
"ARCH Overage Fund",
"Alzheimer's Drug Discovery Foundation",
"Flagship Pioneering",
"ARCH Venture Partners",
"Tufts University",
"T. Rowe Price",
"Cormorant Asset Management"
],
"Revenue": 138897000.0,
"Ticker": "NASDAQ:QTRX",
"EBITDA": -71927000.0,
"Net Income": -107150000.0,
"EBITDA Margin (%)": -51.7844,
"Net Income Margin (%)": -77.1434,
"EPS Diluted": "",
"ROA (%)": -13.112,
"Unlevered FCF": -7033875.0,
"D/E": 12.5922,
"Market Cap": 163351113.0,
"Enterprise Value": 82358113.0,
"EV/Revenue (LTM)": 0.592944,
"EV/EBITDA (LTM)": -1.145024,
"P/E (LTM)": -1.384822,
"Acquisitions": "Akoya Biosciences (2025), Emission iNC (2024), UmanDiagnostics (2019)",
"Investments": ""
},
{
"Permalink": "new-fortress-energy",
"Name": "New Fortress Energy",
"Website": "newfortressenergy.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Liquefied natural gas infrastructure",
"Core Offering": "New Fortress Energy develops, operates, and manages natural gas infrastructure, specifically focusing on liquefied natural gas (LNG) facilities and delivering turnkey energy solutions globally.",
"Product Catalog": "LNG supply and logistics, LNG terminal operations, Natural gas power generation, Energy consulting services, Clean energy initiatives",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 598,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Apollo"
],
"Revenue": 2354111000.0,
"Ticker": "NASDAQ:NFE",
"EBITDA": 796750000.0,
"Net Income": -270106000.0,
"EBITDA Margin (%)": 33.845,
"Net Income Margin (%)": -11.4738,
"EPS Diluted": -1.25,
"ROA (%)": 3.3924,
"Unlevered FCF": -2513554375.0,
"D/E": 454.5412,
"Market Cap": 166121931.0,
"Enterprise Value": 9384828931.0,
"EV/Revenue (LTM)": 3.98657,
"EV/EBITDA (LTM)": 11.778888,
"P/E (LTM)": -0.436243,
"Acquisitions": "Hygo Energy Transition (2021), Golar LNG Partners (2021)",
"Investments": ""
},
{
"Permalink": "montrose-environmental",
"Name": "Montrose",
"Website": "montrose-env.com",
"HQ City": "Little Rock",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2012",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Environmental Compliance Services",
"Core Offering": "Montrose Environmental provides comprehensive environmental consulting services focused on sustainability, compliance, and emissions monitoring across various industries.",
"Product Catalog": "Environmental Consulting, Emission Testing Services, Sustainability Advice, Regulatory Compliance Assistance, Pollution Prevention Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Bank of The West",
"Oaktree Capital Management"
],
"Revenue": 830538000.0,
"Ticker": "NYSE:MEG",
"EBITDA": 65365000.0,
"Net Income": -843000.0,
"EBITDA Margin (%)": 7.8701,
"Net Income Margin (%)": -0.1015,
"EPS Diluted": -0.14,
"ROA (%)": 0.9161,
"Unlevered FCF": 96048250.0,
"D/E": 79.671,
"Market Cap": 809118000.0,
"Enterprise Value": 1156384000.0,
"EV/Revenue (LTM)": 1.392331,
"EV/EBITDA (LTM)": 17.69118,
"P/E (LTM)": -157.347945,
"Acquisitions": "Origins Laboratory (2024), Spirit Environmental (2024), Paragon Soil and Environmental Consulting (2024), Engineering & Technical Associates (2024), Two Dot Consulting (2024), Epic Environmental (2024), GreenPath Energy (2023), Matrix Solutions (2023), Environmental Alliance (2023), Frontier Laboratories (2023)",
"Investments": ""
},
{
"Permalink": "freckle-iot",
"Name": "Freckle Ltd",
"Website": "freckleiot.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Online casino comparison platform",
"Core Offering": "Freckle Ltd offers a comprehensive platform for online casino comparisons, focusing on safety, variety of games, and customer service for Canadian players.",
"Product Catalog": "Online casino comparisons, Casino reviews, Gaming guides, Payment method options, Customer service support",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "CVE:FRKL.V",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "quantumscape",
"Name": "QuantumScape",
"Website": "quantumscape.com",
"HQ City": "San Jose",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2010",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Solid-state battery technology",
"Core Offering": "QuantumScape develops solid-state lithium-metal batteries designed to deliver higher efficiency, energy density, and safety for electric vehicles and energy storage applications.",
"Product Catalog": "Solid-state lithium-metal batteries, Battery manufacturing technology",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 654,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Fidelity",
"Capricorn Investment Group",
"Qatar Investment Authority",
"Volkswagen Group",
"Janus Henderson Investors",
"Kleiner Perkins",
"Breakthrough Energy Ventures",
"Khosla Ventures",
"Lightspeed Venture Partners",
"Prelude Ventures"
],
"Revenue": "",
"Ticker": "NASDAQ:QS",
"EBITDA": -407034000.0,
"Net Income": -435050000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": -22.4574,
"Unlevered FCF": -133102500.0,
"D/E": 6.0737,
"Market Cap": 3804133654.0,
"Enterprise Value": 2904326654.0,
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": -7.135342,
"P/E (LTM)": -8.221245,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "catalyst-pharmaceuticals-partners-inc",
"Name": "Catalyst Pharmaceuticals",
"Website": "catalystpharma.com",
"HQ City": "Coral Gables",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2002",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Biopharmaceutical drug development",
"Core Offering": "Catalyst Pharmaceuticals is a biopharmaceutical company that develops and commercializes innovative therapies for patients with rare and difficult-to-treat diseases, primarily focusing on neuromuscular and neurological disorders.",
"Product Catalog": "FIRDAPSE (amifampridine), AGAMREE (vamorolone), FYCOMPA (perampanel)",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 172,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"New Leaf Venture Partners"
],
"Revenue": 588989000.0,
"Ticker": "NASDAQ:CPRX",
"EBITDA": 295651000.0,
"Net Income": 214326000.0,
"EBITDA Margin (%)": 50.1963,
"Net Income Margin (%)": 36.3887,
"EPS Diluted": 1.68,
"ROA (%)": 16.4786,
"Unlevered FCF": 171340250.0,
"D/E": 0.292,
"Market Cap": 3031114800.0,
"Enterprise Value": 2324730800.0,
"EV/Revenue (LTM)": 3.946985,
"EV/EBITDA (LTM)": 7.863091,
"P/E (LTM)": 14.773809,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "zoom-video-communications",
"Name": "Zoom",
"Website": "zoom.com",
"HQ City": "San Jose",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2011",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Video Communications Platform",
"Core Offering": "Zoom provides a video communications platform that facilitates video conferencing, team collaboration, VoIP phone services, and webinars, allowing users to connect through video, voice, chat, and content sharing.",
"Product Catalog": "Video Conferencing, Team Chat, VoIP Phone Services, Webinars, Contact Center Solutions",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Kauffman Fellows Fund",
"Horizons Ventures",
"AME Cloud Ventures",
"Qualcomm Ventures",
"Base Partners",
"IT-Farm",
"LIAN Group",
"Sequoia Capital",
"DCVC",
"Maven Ventures",
"TSVC",
"ARK Investment Management",
"Emergence Capital",
"LYVC"
],
"Revenue": 4868769000.0,
"Ticker": "NASDAQ:ZM",
"EBITDA": 1274664000.0,
"Net Income": 1900148000.0,
"EBITDA Margin (%)": 26.1804,
"Net Income Margin (%)": 39.0272,
"EPS Diluted": "",
"ROA (%)": 6.2194,
"Unlevered FCF": 1963544625.0,
"D/E": 0.5961,
"Market Cap": 23779617700.0,
"Enterprise Value": 16021184700.0,
"EV/Revenue (LTM)": 3.290603,
"EV/EBITDA (LTM)": 12.568947,
"P/E (LTM)": 13.052556,
"Acquisitions": "BrightHire (2025), Bonsai (2025), Workvivo (2023), Solvvy (2022), Liminal (2021), kites (2021), Keybase (2020)",
"Investments": "",
"Overall Score": 3.0,
"Overall Score Rationale": "Weak product adjacency, minimal synergy levers, and strategic drift from Zoom's collaboration-centric M&A history make Brex an implausible fit. ",
"Commentary": "Brex operates in corporate finance management with no meaningful connection to Zoom's video communications platform. The acquisition delivers negligible product synergies, limited cross-sell opportunities, and deviates sharply from Zoom's established pattern of acquiring collaboration, AI conversation, and engagement technologies.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Zoom's $4.9B revenue supports capacity, but Brex's $1.7B total funding and fintech complexity represent a costly tangent from core communications strategy. ",
"Product Synergy Score": 3.0,
"Product Synergy Rationale": "Brex's corporate finance tools share no direct overlap with Zoom's video communication and collaboration platform beyond enterprise SaaS delivery. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Zoom historically acquires collaboration, AI conversation, and engagement tools; Brex's fintech focus deviates from past SaaS workplace acquisition rationale. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited cross-sell potential exists; Brex's spend management adds no material revenue or cost synergies to Zoom's communication infrastructure. "
},
{
"Permalink": "houston-mechatronics",
"Name": "Nauticus Robotics",
"Website": "nauticusrobotics.com",
"HQ City": "Webster",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Underwater Robotics Systems",
"Core Offering": "Nauticus Robotics develops and sells autonomous underwater vehicles (AUVs) and manipulators, alongside a cloud-based software platform for managing marine robotics operations.",
"Product Catalog": "Aquanaut - autonomous underwater vehicle, Olympic Arm - subsea manipulator, ToolKITT - software platform for marine robotics",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 52,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"SLB",
"AeroVironment",
"Material Impact",
"Transocean",
"ATW Partners"
],
"Revenue": 1807472.0,
"Ticker": "NASDAQ:KITT",
"EBITDA": -21378069.0,
"Net Income": -134906649.0,
"EBITDA Margin (%)": -1182.7607,
"Net Income Margin (%)": -7463.8306,
"EPS Diluted": "",
"ROA (%)": -59.1675,
"Unlevered FCF": -10852300.0,
"D/E": -147.7627,
"Market Cap": 13971649.0,
"Enterprise Value": 42925382.0,
"EV/Revenue (LTM)": 23.74885,
"EV/EBITDA (LTM)": -2.007917,
"P/E (LTM)": -0.000167,
"Acquisitions": "SeaTrepid International (2025)",
"Investments": ""
},
{
"Permalink": "grindr",
"Name": "Grindr",
"Website": "grindr.com",
"HQ City": "West Hollywood",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2008",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Social Networking Application",
"Core Offering": "Grindr is a social networking app designed specifically for gay, bi, trans, and queer individuals to connect with one another using location-based technology.",
"Product Catalog": "Grindr app, Grindr Unlimited, Grindr XTRA, Advertising services",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 300,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Citizens Bank",
"Bank of America",
"Silicon Valley Bank",
"Capital One",
"JP Morgan",
"Wells Fargo",
"US Bank"
],
"Revenue": 439898000.0,
"Ticker": "NYSE:GRND",
"EBITDA": 137194000.0,
"Net Income": 94751000.0,
"EBITDA Margin (%)": 31.1876,
"Net Income Margin (%)": 21.5393,
"EPS Diluted": 0.43,
"ROA (%)": 16.36,
"Unlevered FCF": 128560125.0,
"D/E": 852.2061,
"Market Cap": 2212515170.0,
"Enterprise Value": 2526058170.0,
"EV/Revenue (LTM)": 5.742372,
"EV/EBITDA (LTM)": 18.412308,
"P/E (LTM)": 27.790697,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "interprivate",
"Name": "Interprivate",
"Website": "interprivate.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2016",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Private equity investment management",
"Core Offering": "InterPrivate provides investment management services, focusing on underwriting and funding transactions for private equity sponsors, family offices, and institutional investors.",
"Product Catalog": "Investment management services, Capital funding solutions, Private equity advisory, Co-investing opportunities, Financial transaction underwriting",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:IPV",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Interprivate possesses capital deployment capability for Brex's scale, though limited portfolio synergy visibility and PE investment model temper strategic appeal. ",
"Commentary": "Interprivate's SPAC and warehousing capabilities provide adequate funding capacity for Brex, whose corporate spend platform serves venture-backed startups. However, absent clear portfolio company synergies or operational value-add beyond capital, the investment thesis relies primarily on standalone growth potential rather than integrated value creation.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "Interprivate's warehousing model and SPAC platform enable funding substantial transactions; Brex's debt-funded status and startup focus align with PE investment thesis. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Interprivate's SPAC platform previously merged fintech and technology companies including Microvast and Aeva, demonstrating appetite for growth-stage technology deals. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited portfolio synergy visibility; Brex serves startups while Interprivate's SPAC-backed companies span diverse sectors with unclear spend management overlap. "
},
{
"Permalink": "progressive-care",
"Name": "Progressive Care",
"Website": "progressivecareus.com",
"HQ City": "Miami",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Telepharmacy Medication Management",
"Core Offering": "Progressive Care provides prescription pharmaceutical services, data management and analytics, medication therapy management, and tele-pharmacy services to healthcare organizations and providers.",
"Product Catalog": "Prescription Pharmaceutical Services, Compounded Medications, Tele-Pharmacy Services, Medication Therapy Management, 340B Pharmacy Services",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 7,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Nextplat"
],
"Revenue": 49727000.0,
"Ticker": "OTCQB:RXMD",
"EBITDA": 1476000.0,
"Net Income": -19415000.0,
"EBITDA Margin (%)": 2.9682,
"Net Income Margin (%)": -39.0431,
"EPS Diluted": -2.36,
"ROA (%)": -0.2654,
"Unlevered FCF": 354500.0,
"D/E": 6.2565,
"Market Cap": 13487875.0,
"Enterprise Value": 7254875.0,
"EV/Revenue (LTM)": 0.145894,
"EV/EBITDA (LTM)": 4.915227,
"P/E (LTM)": -0.892515,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "upwork",
"Name": "Upwork",
"Website": "upwork.com",
"HQ City": "Palo Alto",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Online freelance marketplace",
"Core Offering": "Upwork operates an online marketplace connecting businesses with skilled independent professionals for hiring and freelancing opportunities. It provides a platform facilitating collaboration between companies and freelancers across various fields and skills.",
"Product Catalog": "Marketplace for freelancers, Upwork Basic, Upwork Plus, Upwork Business, Upwork Enterprise, Upwork Payroll",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 143667,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Focus Ventures",
"Globespan Capital Partners",
"Integral Capital Partners",
"T. Rowe Price",
"Citi",
"Sigma Partners",
"New Enterprise Associates",
"Benchmark",
"MIT Media Lab",
"Employee Stock Option Fund",
"Stripes",
"Kleiner Perkins",
"Pequot Capital",
"FirstMark",
"DAG Ventures",
"Charter Venture Group",
"EquityZen",
"Jackson Square Ventures",
"SV Angel"
],
"Revenue": 787784000.0,
"Ticker": "NASDAQ:UPWK",
"EBITDA": 145417000.0,
"Net Income": 115425000.0,
"EBITDA Margin (%)": 18.4589,
"Net Income Margin (%)": 14.6518,
"EPS Diluted": 0.84,
"ROA (%)": 6.6555,
"Unlevered FCF": 183086875.0,
"D/E": 58.883,
"Market Cap": 1457650781.0,
"Enterprise Value": 1156018781.0,
"EV/Revenue (LTM)": 1.467431,
"EV/EBITDA (LTM)": 7.949681,
"P/E (LTM)": 13.3843,
"Acquisitions": "Ascen (2025), Bubty (2025), Objective (2024)",
"Investments": ""
},
{
"Permalink": "kins-technology-group-inc",
"Name": "KINS Technology Group Inc",
"Website": "kins-tech.com",
"HQ City": "Palo Alto",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2020",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Transformative technology acquisitions",
"Core Offering": "KINS Technology Group Inc specializes in identifying and acquiring transformative technology companies that are reshaping the landscape of communications and computing. Their focus encompasses a range of cutting-edge technologies such as connectivity, open software, edge-cloud computing, predictive data analytics, artificial intelligence (AI), and immersive media. They target businesses applying these technologies in diverse sectors like IT, industrial, transportation, smart infrastructure, healthcare, education, agriculture, and entertainment, aiming to drive innovation and growth within these verticals.",
"Product Catalog": "",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Navigation Capital Partners"
],
"Revenue": "",
"Ticker": "NASDAQ:KINZU",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "citigroup",
"Name": "Citi",
"Website": "citigroup.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1812",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail Corporate Investment Banking",
"Core Offering": "Citigroup provides a wide range of financial products and services, operating through both consumer banking and institutional client segments to serve individual and corporate clients.",
"Product Catalog": "Retail banking, Commercial banking, Credit cards, Investment banking, Wealth management",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 195081,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Kingdom Holding Company",
"Abu Dhabi Investment Authority",
"ValueAct Capital"
],
"Revenue": 75716000000.0,
"Ticker": "NYSE:C",
"EBITDA": "",
"Net Income": 14306000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 18.8942,
"EPS Diluted": 6.99,
"ROA (%)": 0.577,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 201696481737.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.486141,
"Acquisitions": "The BISYS Group (2007), Automated Trading Desk (2007), Ecount (2007), Quilter Cheviot (2006), Lava Trading (2004), Koram Bank (2004), Citibanamex (2001), European American Bank (2001)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product adjacency, meaningful revenue synergies across commercial banking, and clear acquisition capacity align well with Citi's fintech modernization needs and enterprise distribution muscle. ",
"Commentary": "Brex delivers critical digital spend management capabilities Citi lacks in its commercial banking suite, unlocking immediate cross-sell into thousands of corporate clients while modernizing expense workflows. The $1.7B funding base sits well within Citi's M&A capacity, and Brex's startup-to-enterprise trajectory feeds directly into Citi's lending and treasury pipeline.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Citi's $75.7B revenue and $14.3B net income provide ample firepower to acquire Brex comfortably, given Brex's $1.7B total funding and debt-funded stage. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO workflow software directly complement Citi's commercial banking and credit card offerings, filling gaps in digital-first spend management for SMBs and mid-market clients. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Citi's M&A history shows appetite for fintech and banking platforms (Automated Trading Desk $680M, Koram Bank $2.73B), though fewer recent deals in expense management specifically. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Citi gains immediate cross-sell opportunities across its commercial banking base, modernizes expense management tech stack, and captures Brex's startup-to-enterprise client funnel for lending and treasury services. "
},
{
"Permalink": "systemax",
"Name": "Systemax",
"Website": "systemax.com",
"HQ City": "Port Washington",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1949",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Industrial and consumer electronics",
"Core Offering": "Systemax is a retailer specializing in industrial and material handling supplies, personal computers, computer supplies, and consumer electronics. They offer both brand name and private label products via e-commerce websites, retail stores, relationship marketers, and direct mail catalogs. Key brands include TigerDirect, CompUSA, Circuit City, Misco, and Global Industrial. Systemax also manufactures and sell computers & accessories under its own brands - Systemax and Ultra. Their market base includes corporations, small-to-medium sized businesses, value-added resellers, government and educational institutes, financial institutions, and individual consumers. The company is headquartered in Port Washington, New York.",
"Product Catalog": "",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 16,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:SYX",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "WStore Europe (2009), CompUSA (2008)",
"Investments": ""
},
{
"Permalink": "flowserve",
"Name": "Flowserve",
"Website": "flowserve.com",
"HQ City": "Irving",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1997",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Industrial flow control equipment",
"Core Offering": "Flowserve provides comprehensive flow control products including pumps, valves, seals, and related services for various industries, including oil and gas, water management, and food production.",
"Product Catalog": "Pumps, Valves, Seals and Systems, Actuators, Aftermarket Services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Tinicum"
],
"Revenue": "",
"Ticker": "NYSE:FLS",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Trillium Flow Technologies - Valves Division (2026), Greenray Turbine Solutions (2025), MOGAS Industries (2024), Velan (2023), Sterling SIHI (2015), Innovative Mag-Drive (2013), Lawrence Pumps, Inc. (2011), Valbart Srl (2010), CALDER GmbH (2009), Niigata Worthington Co., Ltd. (2008)",
"Investments": ""
},
{
"Permalink": "hsbc-bank",
"Name": "HSBC Bank",
"Website": "hsbc.com",
"HQ City": "Lake Forest",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1880",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking financial services",
"Core Offering": "HSBC Bank provides a wide range of banking and financial services including retail banking, wealth management, and corporate banking solutions to individuals and businesses around the world.",
"Product Catalog": "Personal banking, Commercial banking, Investment banking, Insurance services, Wealth management",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 63224000000.0,
"Ticker": "NYSE:HSBC",
"EBITDA": "",
"Net Income": 22285000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 35.2476,
"EPS Diluted": 1.2,
"ROA (%)": 0.7401,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 293869811646.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 14.280894,
"Acquisitions": "Marks and Spencer Retail Financial Services (2004), Grupo Financiero HSBC (2002), Crédit Commercial de France (2000), HSBC Argentina Holdings (1997)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex fills HSBC's digital spend management gap for mid-market and enterprise segments with proven fintech platform, supported by strategic fit and buyer's financial capacity. ",
"Commentary": "HSBC acquires embedded fintech infrastructure for corporate clients without building in-house, capturing mid-market and enterprise growth in North America. Brex addresses the bank's digital transformation priorities while preserving commercial banking relationships. The acquisition leverages HSBC's global distribution against Brex's modern CFO toolset.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "HSBC's $63 billion revenue and global scale afford comfortable acquisition of Brex; prior deals demonstrate capability to execute billion-dollar financial services transactions. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO workflow tools directly augment HSBC's commercial banking suite with modern fintech capabilities for mid-market and enterprise clients. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "HSBC's M&A history includes billion-dollar acquisitions of financial services providers like Marks and Spencer Retail Financial Services and Grupo Financiero HSBC with strategic rationale. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Brex's spend management platform to HSBC's 41 million commercial clients globally; embed HSBC's treasury services into Brex; reduce fintech partnership dependencies. "
},
{
"Permalink": "sei-investments",
"Name": "SEI Investments",
"Website": "seic.com",
"HQ City": "Oaks",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1968",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Asset management processing services",
"Core Offering": "SEI Investments provides asset management, investment processing, and operational solutions for financial services, including support for wealth management firms, institutional investors, and individual clients.",
"Product Catalog": "Asset management services, Investment processing solutions, Wealth management technology, Business process outsourcing, Cybersecurity services",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2297381000.0,
"Ticker": "NASDAQ:SEIC",
"EBITDA": 667631000.0,
"Net Income": 715305000.0,
"EBITDA Margin (%)": 29.0605,
"Net Income Margin (%)": 31.1356,
"EPS Diluted": 5.63,
"ROA (%)": 13.076,
"Unlevered FCF": 314810375.0,
"D/E": 1.0563,
"Market Cap": 9540244221.0,
"Enterprise Value": 9391217221.0,
"EV/Revenue (LTM)": 4.087793,
"EV/EBITDA (LTM)": 14.066479,
"P/E (LTM)": 13.861456,
"Acquisitions": "LifeYield (2024), ALTIGO (2023), Finomial (2021), Oranj (2021), Archway Technology Partners (2017), NorthStar Systems International (2012)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Moderate product adjacencies and cross-sell potential offset by SEI's M&A pattern of smaller technology tuck-ins and limited capacity for a multi-billion-dollar fintech acquisition. ",
"Commentary": "SEI Investments lacks the deal track record and financial bandwidth to pursue Brex at its scale. Prior acquisitions targeted smaller wealth-tech firms for undisclosed sums, whereas Brex's $1.7B funding implies a valuation well beyond SEI's historical M&A appetite and likely absorptive capacity.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "SEI's $2.3B revenue and $667M EBITDA likely insufficient to comfortably absorb a $1.7B-funded fintech at probable valuation multiples exceeding several billion dollars. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "SEI's M&A history targets smaller wealth-tech and operational software firms; Brex's $1.7B funding and fintech scale diverge from prior undisclosed, tuck-in acquisitions. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities into SEI's wealth advisor and institutional investor client base for corporate finance solutions, plus operational automation synergies. "
},
{
"Permalink": "axos-financial",
"Name": "Axos Financial",
"Website": "axosfinancial.com",
"HQ City": "San Diego",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2000",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Digital Banking Services",
"Core Offering": "Axos Financial provides a range of banking and financial services, including deposit accounts, mortgage and consumer loans, and investment and wealth management services, primarily through digital banking platforms.",
"Product Catalog": "Banking products, Mortgage loans, Consumer loans, Investment services, Deposit accounts",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 43,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1203093000.0,
"Ticker": "NASDAQ:BOFI",
"EBITDA": "",
"Net Income": 432908000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 35.9829,
"EPS Diluted": 7.43,
"ROA (%)": 1.8174,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 4872629066.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.570661,
"Acquisitions": "WiseBanyan (2019)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and synergy case offset by moderate execution risk on deal size relative to historical M&A profile. ",
"Commentary": "Axos gains immediate presence in corporate spend management and CFO workflows, addressing a strategic white space in its commercial banking suite. Brex embedded cards and expense tools cross-sell into Axos business deposit base while enriching credit underwriting with real-time spend data. Deal size represents a material step-up from prior fintech tuck-ins but remains within reach given Axos 1.2B revenue run-rate and 21B asset base.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "Axos 1.2B revenue supports acquisition capacity, but Brex 1.7B total funding and 1-5K employees create meaningful stretch on deal size. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex corporate cards and expense management directly complement Axos commercial banking and digital lending, filling critical CFO workflow gaps. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "WiseBanyan acquisition demonstrates appetite for fintech bolt-ons, though Brex scale exceeds prior deals; financial services sector alignment holds. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to Axos business banking clients, integrate spend data into Axos lending underwriting, consolidate digital infrastructure costs. "
},
{
"Permalink": "bain-capital-specialty-finance",
"Name": "Bain Capital Specialty Finance",
"Website": "baincapitalbdc.com",
"HQ City": "Boston",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2015",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Investment management services",
"Core Offering": "Bain Capital Specialty Finance is a business development company specializing in private investments and credit management. They focus on structuring, monitoring, and managing investments in middle-market companies.",
"Product Catalog": "Business development services, Private equity investment management, Credit and debt investment services, Portfolio monitoring and management",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 273240000.0,
"Ticker": "NYSE:BCSF",
"EBITDA": "",
"Net Income": 98756000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 36.1425,
"EPS Diluted": "",
"ROA (%)": 4.8617,
"Unlevered FCF": 127342750.0,
"D/E": 131.6254,
"Market Cap": 797882636.0,
"Enterprise Value": 2234459636.0,
"EV/Revenue (LTM)": 8.177645,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 8.07343,
"Acquisitions": "",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Limited feasibility due to scale mismatch between BCSF's balance sheet and Brex's substantial capital requirements",
"Commentary": "Bain Capital Specialty Finance lacks the balance sheet capacity to acquire Brex outright given the target's $1.7 billion cumulative funding and late-stage valuation. A minority stake or co-investment alongside larger funds presents a more realistic entry point.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "BCSF's $273M revenue and $350M note capacity inadequate for Brex's $1.7B total funding scale",
"Product Synergy Score": 5.0,
"Product Synergy Rationale": "Private equity acquirer; product fit not relevant to investment thesis evaluation",
"Deal Precedent Score": 6.0,
"Deal Precedent Rationale": "No M&A history available; financial services and credit investment aligns with BDC mandate though no precedent established",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Brex serves middle-market businesses matching BCSF's portfolio focus; revenue streams align with credit/finance infrastructure"
},
{
"Permalink": "forian",
"Name": "Forian",
"Website": "forian.com",
"HQ City": "Newtown",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2021",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Healthcare Data Analytics Solutions",
"Core Offering": "Forian provides software solutions and proprietary data analytics to healthcare and life sciences organizations, optimizing their clinical, operational, and financial performance.",
"Product Catalog": "SaaS solutions, Data analytics services, Real World Evidence (RWE) services, Data management solutions, Healthcare data integration services",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 30256919.0,
"Ticker": "NASDAQ:FORA",
"EBITDA": -3550385.0,
"Net Income": -2874042.0,
"EBITDA Margin (%)": -11.7341,
"Net Income Margin (%)": -9.4987,
"EPS Diluted": -0.09,
"ROA (%)": -5.1452,
"Unlevered FCF": 3986673.0,
"D/E": 0.0407,
"Market Cap": 64914202.0,
"Enterprise Value": 33375350.0,
"EV/Revenue (LTM)": 1.103065,
"EV/EBITDA (LTM)": -9.400488,
"P/E (LTM)": -22.516427,
"Acquisitions": "Kyber Data Science (2024)",
"Investments": ""
},
{
"Permalink": "f-n-b-corporationn",
"Name": "F.N.B. Corp.",
"Website": "fnb-online.com",
"HQ City": "Hermitage",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1864",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking Investment Insurance Services",
"Core Offering": "F.N.B. Corporation provides a wide range of financial services including community banking, wealth management, and insurance to individual and business clients primarily across the United States.",
"Product Catalog": "Commercial banking services, Consumer banking services, Wealth management services, Insurance products, Investment advisory services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 7339,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1679000000.0,
"Ticker": "NYSE:FNB",
"EBITDA": "",
"Net Income": 565000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 33.6509,
"EPS Diluted": 1.56,
"ROA (%)": 1.143,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 6005919887.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 10.83334,
"Acquisitions": "Raptor Partners (2025), Union Bank (2022), Howard Bank (2021), Yadkin Bank (2016), Metro Bank (2015), Metro Bancorp (2015), OBA Bank (2014), Annapolis Bancorp (2012)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Moderate product alignment and limited synergies offset by weak M&A pattern match and stretched acquisition feasibility for F.N.B. 's balance sheet. ",
"Commentary": "F.N.B. gains modern corporate spend management capabilities addressing the detailed query focus on CFO workflow software and mid-market distribution. However, Brex total funding of $1.7B and likely valuation multiples materially exceed F.N.B. 's historical deal range of $50M-$1.4B, creating execution risk despite strategic product adjacency in commercial banking.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "F.N.B. $1.7B revenue faces Brex $1.7B total funding; feasible but stretches acquisition capacity given Brex likely commands multi-billion valuation premium. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex corporate cards, expense management, and bill payment complement F.N.B. 's traditional commercial banking suite with modern digital spend management tools. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "F.N.B. historically acquires regional banks for $50M-$1.4B; Brex represents a rare fintech play at significantly larger scale and valuation. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell Brex platform to F.N.B. 's commercial clients, reduce manual expense processing costs, and integrate Brex accounts with F.N.B. treasury services. "
},
{
"Permalink": "blue-owl-e2cf",
"Name": "Blue Owl",
"Website": "blueowl.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2021",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Alternative Asset Management",
"Core Offering": "Blue Owl is an alternative asset management firm that provides capital solutions through private credit, GP stakes, and real estate investments, targeting middle-market companies and investment managers.",
"Product Catalog": "Private Credit, GP Strategic Capital, Real Assets, Digital Infrastructure",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"ING",
"SMBC",
"CH Investment Partners",
"Koch Companies Defined Benefit Master Trust",
"Barclays",
"Societe Generale",
"HSBC",
"Federated Kaufmann Fund",
"ICONIQ Capital"
],
"Revenue": 2870178000.0,
"Ticker": "NYSE:OWL",
"EBITDA": 1236429000.0,
"Net Income": 78833000.0,
"EBITDA Margin (%)": 43.0784,
"Net Income Margin (%)": 2.7466,
"EPS Diluted": 0.1,
"ROA (%)": 4.5504,
"Unlevered FCF": 1448060375.0,
"D/E": 63.7999,
"Market Cap": 5797098090.0,
"Enterprise Value": 13313996090.0,
"EV/Revenue (LTM)": 4.638735,
"EV/EBITDA (LTM)": 10.768104,
"P/E (LTM)": 84.361621,
"Acquisitions": "South Reach Networks (2025), IPI Partners (2024), Atalaya Capital (2024), Prima Capital Advisors (2024), Kuvare Asset Management (KAM) (2024), Hayfin Capital Management (2023), Wellfleet Credit Partners (2022), Ascentium Group (2021), Oak Street Real Estate Capital (2021)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Financially feasible but strategically weak; Blue Owl lacks meaningful operational synergies with Brex's corporate spend and CFO workflow business despite proven M&A execution capability. ",
"Commentary": "Blue Owl possesses the financial capacity to acquire Brex given its $2.87B revenue and successful billion-dollar M&A track record. However, Brex's corporate finance platform offers negligible synergies with Blue Owl's alternative asset management focus across private credit, GP stakes, and real estate. The transaction lacks strategic rationale beyond portfolio diversification into unrelated fintech.",
"Deal Feasibility Score": 7.0,
"Deal Feasibility Rationale": "Blue Owl possesses demonstrated acquisition capacity with $2.87B revenue and prior $1B deals, though Brex's $1.7B total funding and debt-funded status present a stretch valuation scenario. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Strong M&A track record with nine acquisitions including IPI Partners at $1B, Kuvare at $750M, and Atalaya at $450M, demonstrating capability and appetite for nine-figure deals. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited synergy potential; Brex operates in fintech corporate finance while Blue Owl focuses on alternative asset management with minimal portfolio overlap in spend management or CFO software. "
},
{
"Permalink": "intl-baler-corp",
"Name": "Intl Baler Corp",
"Website": "intl-baler.com",
"HQ City": "Jacksonville",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1975",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Baling Equipment Manufacturing",
"Core Offering": "International Baler Corp manufactures baling equipment used to compress various materials into bales for easier handling, shipping, disposal, and recycling. Their main products include vertical and horizontal balers for diverse materials like textiles, plastic bottles, and scrap metals.",
"Product Catalog": "General purpose balers, Specialty balers, Accessory equipment",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": 5,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 10002443.0,
"Ticker": "OTCPINK:IBAL",
"EBITDA": -695368.0,
"Net Income": -130814.0,
"EBITDA Margin (%)": -6.9519,
"Net Income Margin (%)": -1.3078,
"EPS Diluted": "",
"ROA (%)": -5.5202,
"Unlevered FCF": -645247.0,
"D/E": "",
"Market Cap": 8760782.0,
"Enterprise Value": 6005486.0,
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": -66.973131,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "first-national-of-nebraska",
"Name": "First National of Nebraska",
"Website": "fnni.com",
"HQ City": "Omaha",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1968",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking And Financial Services",
"Core Offering": "First National of Nebraska offers a wide range of banking and financial services through its subsidiary, First National Bank of Omaha, including checking accounts, personal loans, mortgage solutions, business loans, and investment services, with a customer-centric approach to enhance financial well-being.",
"Product Catalog": "Banking Products, Loans and Credit, Wealth Management Services, Investment Services, Insurance Products",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 24,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1890489000.0,
"Ticker": "OTCPINK:FINN",
"EBITDA": "",
"Net Income": 412430000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 21.816,
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 4459348971.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 10.840506,
"Acquisitions": "",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Strong product fit and meaningful synergies offset by FNBO's limited M&A track record in fintech and stretched feasibility given Brex's funding scale and valuation expectations. ",
"Commentary": "First National of Nebraska gains modern corporate spend and expense capabilities that enhance its commercial banking franchise. Brex's startup-focused platform enables FNBO to cross-sell digital tools to business clients across seven states while leveraging the bank's balance sheet for credit underwriting. The deal stretches FNBO's acquisition capacity given Brex's substantial funding base but delivers transformative fintech distribution.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "FNBO's 1.9B revenue lacks scale to comfortably absorb a 1.7B funded fintech; acquisition would represent transformational bet beyond typical capabilities despite adequate revenue base. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO workflow software directly complement FNBO's business banking and lending portfolio with modern fintech capabilities. ",
"Deal Precedent Score": 6.0,
"Deal Precedent Rationale": "FNBO recently acquired Northland Capital Holdings demonstrating appetite for regional bank acquisitions, though Brex represents a larger leap into fintech versus traditional banking M&A. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Three tangible levers exist: cross-sell Brex cards to FNBO's commercial clients, integrate expense management into existing business accounts, and leverage FNBO's balance sheet for Brex credit underwriting. "
},
{
"Permalink": "mfa-financial",
"Name": "MFA Financial",
"Website": "mfafinancial.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1997",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Real Estate Investment Trust",
"Core Offering": "MFA Financial is a specialty finance company that invests primarily in residential mortgage loans, mortgage-backed securities, and other real estate assets, focusing on generating income for its stockholders.",
"Product Catalog": "Residential whole loans, Residential mortgage securities, Business purpose loans, Non-QM loans, Real estate owned (REO)",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 105,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 325403000.0,
"Ticker": "NYSE:MFA",
"EBITDA": "",
"Net Income": 176783000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 54.3274,
"EPS Diluted": 1.3,
"ROA (%)": 1.4457,
"Unlevered FCF": "",
"D/E": 601.4923,
"Market Cap": 978059197.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 7.36923,
"Acquisitions": "Lima One Capital (2021)",
"Investments": ""
},
{
"Permalink": "the-bancorp-2",
"Name": "The Bancorp",
"Website": "thebancorp.com",
"HQ City": "Wilmington",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2000",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Commercial Banking Services",
"Core Offering": "The Bancorp provides private-label banking and technology solutions to non-bank clients, specializing in commercial lending, payments, and deposit services to serve businesses effectively.",
"Product Catalog": "Commercial Lending (SBA loans, real estate bridge loans, fleet leasing), Payment Services (card issuing, ACH processing, bill payment), Deposit Services (checking and savings accounts, money market accounts), Wealth Management (securities-backed lines of credit, insurance policy loans)",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 869,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 526151000.0,
"Ticker": "NASDAQ:TBBK",
"EBITDA": "",
"Net Income": 228213000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 43.374,
"EPS Diluted": 4.92,
"ROA (%)": 2.5244,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 2312643822.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.140246,
"Acquisitions": "",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong strategic and product fit offset by material scale and valuation challenges that constrain execution feasibility for this acquisition. ",
"Commentary": "The Bancorp gains high-value corporate spend management capabilities and fintech distribution that enhance its B2B payments franchise. However, Brex's estimated multi-billion valuation on 1.7B raised capital stretches The Bancorp's 526M revenue base, requiring external financing or consortium structure to execute.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment: The Bancorp's 526M revenue supports feasibility, but Brex's 1.7B funding significantly exceeds acquirer's financial capacity for comfortable acquisition. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex corporate cards and expense management directly complement The Bancorp's existing payment and card issuing infrastructure for business clients. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "M&A history not available; however, The Bancorp's B2B fintech partnerships and institutional banking focus align with acquiring financial technology platforms. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex software suite to existing card-issuing partners, leverage The Bancorp's regulatory infrastructure, and reduce processing costs through vertical integration. "
},
{
"Permalink": "bank-of-america",
"Name": "Bank of America",
"Website": "bankofamerica.com",
"HQ City": "Charlotte",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1998",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Consumer and Business Banking",
"Core Offering": "Bank of America provides a wide range of financial services, including personal banking, investment banking, wealth management, and mortgage lending. It serves both individual consumers and businesses with various banking products and services.",
"Product Catalog": "Checking accounts, Savings accounts, Credit cards, Loans (home, auto, personal), Investment services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 223667,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Berkshire Hathaway"
],
"Revenue": 107422000000.0,
"Ticker": "NYSE:BAC",
"EBITDA": "",
"Net Income": 30509000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 28.401,
"EPS Diluted": 3.81,
"ROA (%)": 0.9143,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 352069091347.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 12.931758,
"Acquisitions": "AxiaMed (2021), Merrill Lynch (2009), Countrywide Financial (2008), LaSalle Bank (2007), U.S. Trust (2006), HealthLogic Systems Corporation (2006), MBNA (2005), TransMerit Merchant Services (2004), FleetBoston Financial Group (2003)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex delivers critical spend management and corporate card technology addressing BofA's commercial banking digitization gap with clear distribution and revenue synergies. ",
"Commentary": "Bank of America possesses the distribution scale and balance sheet to unlock Brex's embedded finance platform across millions of business clients. The acquisition accelerates digital corporate banking capabilities while eliminating a competitive threat in startup and SMB segments.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Bank of America generates over 107 billion in revenue, providing ample financial capacity to acquire Brex's 1.7 billion total funding base comfortably. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Transaction parallels MBNA credit card platform acquisition and HealthLogic systems purchase, demonstrating history of fintech integration and specialized financial services bolt-ons. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-selling Brex software to BofA's extensive business banking client base, leveraging BofA's distribution network to accelerate Brex mid-market penetration, and cost synergies through platform consolidation. "
},
{
"Permalink": "paypal",
"Name": "PayPal",
"Website": "paypal.com",
"HQ City": "San Jose",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1998",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Online Payment Platform",
"Core Offering": "PayPal provides a platform for individuals and businesses to send and receive payments digitally, facilitating online money transfers and payment processing for online merchants.",
"Product Catalog": "Online Payments, Mobile Payments, PayPal Credit, Pay in 4, Payout Solutions",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 34254,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"BlueRun Ventures",
"Advance Materials",
"Qualcomm Ventures",
"Goldman Sachs",
"Capital Research and Management Company",
"Madison Dearborn Partners",
"Clearstone Venture Partners",
"ING Group",
"Compass Technology Partners",
"Deutsche Bank",
"Sequoia Capital",
"Singtel",
"Providian Financial",
"Robertson Stephens Partners",
"LabMorgan",
"Bankinter",
"Hikari Tsushin Group",
"Digital Century Capital",
"Kohlberg Kravis Roberts & Co.",
"Vertex",
"eBank",
"Temasek Holdings",
"Capital Group"
],
"Revenue": 33172000000.0,
"Ticker": "NASDAQ:PYPL",
"EBITDA": 6649000000.0,
"Net Income": 5233000000.0,
"EBITDA Margin (%)": 20.044,
"Net Income Margin (%)": 15.7753,
"EPS Diluted": 5.41,
"ROA (%)": 4.8797,
"Unlevered FCF": 3549875000.0,
"D/E": 60.703,
"Market Cap": 41089258509.0,
"Enterprise Value": 42963258509.0,
"EV/Revenue (LTM)": 1.295166,
"EV/EBITDA (LTM)": 6.461612,
"P/E (LTM)": 8.249537,
"Acquisitions": "Cymbio (2026), Paidy (2021), Happy Returns (2021), Curv (2021), Honey (2019), gopay (2019), Simility (2018), Hyperwallet (2018), Jetlore (2018), iZettle (2018)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex delivers critical CFO workflow capabilities PayPal lacks, unlocks corporate spend flows, and mirrors PayPal's successful B2B fintech acquisition strategy at feasible scale. ",
"Commentary": "PayPal operates a consumer and merchant payment platform with $33B revenue across 400M accounts. Brex adds enterprise-grade corporate cards, expense automation, and bill payment, filling PayPal's gap in CFO workflow software and mid-market B2B distribution absent from its current suite.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "PayPal generates $33B revenue with $6.6B EBITDA; Brex's $1.7B total funding implies $1.5-2.5B valuation comfortably within PayPal's demonstrated $2-4B deal capacity. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly expand PayPal's business payment suite beyond e-commerce into CFO workflow tools. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Brex fits PayPal's B2B payment expansion pattern seen in iZettle ($2.2B), Paidy ($2.7B), and Braintree ($800M) acquisitions targeting SMB-enterprise segments. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "PayPal cross-sells Brex to 400M accounts, embeds corporate cards into merchant platform, and automates B2B expense flows through existing payment rails. "
},
{
"Permalink": "origin-bank",
"Name": "Origin Bank",
"Website": "origin.bank",
"HQ City": "Ruston",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1912",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail and commercial banking",
"Core Offering": "Origin Bank provides a range of banking services, including personal banking accounts, loans for consumers and businesses, and treasury management for business clients. It operates with a focus on personalized relationship banking in Louisiana, Texas, and Mississippi.",
"Product Catalog": "Personal Checking Accounts, Personal Savings Accounts, Home Loans, Business Loans, Treasury Management Services",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 686,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Pine Brook Partners"
],
"Revenue": 341943000.0,
"Ticker": "NYSE:OBK",
"EBITDA": "",
"Net Income": 75197000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 21.991,
"EPS Diluted": 2.4,
"ROA (%)": 0.775,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 1292539752.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 17.38334,
"Acquisitions": "BTH Bank (2022)",
"Investments": ""
},
{
"Permalink": "texas-pacific-group",
"Name": "TPG",
"Website": "tpg.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1992",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Alternative Investment Management",
"Core Offering": "TPG is a global alternative asset management firm that invests across a diversified set of strategies including private equity, impact, credit, real estate, and market solutions, focusing on generating substantial returns for their investors through a principled, innovative approach to investment.",
"Product Catalog": "Private equity investments, Impact investing, Credit strategies, Real estate investments, Market solutions",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Kohlberg Kravis Roberts & Co.",
"Ares Management",
"Nomura Holdings",
"Jackson",
"Macquarie Group",
"Pierfront Capital",
"Partners Group",
"Barings"
],
"Revenue": 4670212000.0,
"Ticker": "NASDAQ:TPG",
"EBITDA": 853858000.0,
"Net Income": 184588000.0,
"EBITDA Margin (%)": 18.283,
"Net Income Margin (%)": 3.9524,
"EPS Diluted": 0.45,
"ROA (%)": 3.69,
"Unlevered FCF": 1314657500.0,
"D/E": 58.3925,
"Market Cap": 6244509415.0,
"Enterprise Value": 10784897415.0,
"EV/Revenue (LTM)": 2.309295,
"EV/EBITDA (LTM)": 12.630786,
"P/E (LTM)": 86.787374,
"Acquisitions": "Quarterra (2026), Trustwell (2026), Conservice (2025), Pike (2025), PTC- ThingWorx businesses (2025), PTC-Kepware businesses (2025), GE Vernova - Proficy Software business (2025), Irth Solutions (2025), InfoMedia (2025), Aurora Energy Research (2025)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Brex fits TPG's B2B fintech strategy evidenced by AvidXchange and aligns with mid-market software platform thesis across multiple recent deals. ",
"Commentary": "Brex aligns closely with TPG's demonstrated fintech investment strategy, particularly following the AvidXchange acquisition. The corporate card and expense management platform complements existing portfolio companies in financial workflow automation. Deal size falls comfortably within TPG's execution capacity based on recent $1B+ software and fintech transactions.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "TPG has completed multiple acquisitions in the $1B-$2.2B range; Brex valuation appears well within TPG's deal capacity and historical range. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "AvidXchange ($2.2B), Sabre Hospitality ($1.1B), and Nextech ($1.4B) demonstrate strong alignment with Brex scale and B2B software/fintech focus. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "AvidXchange acquisition demonstrates TPG's appetite for fintech workflow platforms; Brex adds corporate card and expense management to portfolio company ecosystem. "
},
{
"Permalink": "sound-point-capital-management",
"Name": "Sound Point Capital Management",
"Website": "soundpointcap.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2008",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Credit asset management",
"Core Offering": "Sound Point Capital Management is an asset management firm specializing in credit strategies, providing investment solutions in areas such as private credit, CLOs, and real estate financing.",
"Product Catalog": "Investment management, Credit strategies, CLO management, Direct lending, Commercial real estate financing",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 194,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"CIBC",
"Dyal Capital Partners"
],
"Revenue": "",
"Ticker": "NYSE:SPMC",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Assured Investment Management (2023), CVC Credit Partners (2021)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Asset manager pursuing an operating fintech company presents strategic uncertainty; deal feasibility exists but synergy case remains unproven without portfolio context. ",
"Commentary": "Sound Point manages $44 billion across credit strategies and historically acquires asset management firms, not operating fintech companies. Brex operates corporate spend management and expense platforms serving startups and mid-market businesses, falling outside Sound Point's core credit investment mandate. Without disclosed portfolio companies requiring embedded finance or spend management, synergies remain speculative and the strategic rationale unclear.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "Sound Point manages $44B+ in AUM with history of undisclosed-amount acquisitions; Brex's debt-funded structure and $1.7B total funding sits within acquisition capability. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Sound Point acquired Assured Investment Management and CVC Credit Partners, both credit-focused asset managers; Brex represents a departure into fintech operating companies. ",
"Synergy Potential Score": 4.0,
"Synergy Potential Rationale": "Limited synergies; Brex operates in fintech spend management while Sound Point specializes in credit strategies and CLO management with no portfolio overlap disclosed. "
},
{
"Permalink": "california-bank-of-commerce",
"Name": "California Bank of Commerce",
"Website": "californiabankofcommerce.com",
"HQ City": "Lafayette",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Banking and Financial Services",
"Core Offering": "California Bank of Commerce provides a range of banking services, including business and consumer banking products, loans, and treasury management solutions to small and medium-sized enterprises as well as individuals.",
"Product Catalog": "Business Checking Accounts, Savings Accounts, Loans, Treasury Management Services, Merchant Services",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": 197,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 189000000.0,
"Ticker": "OTCQX:CALB",
"EBITDA": "",
"Net Income": 63058000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 33.364,
"EPS Diluted": 1.93,
"ROA (%)": 1.5637,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 576711289.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 9.243528,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "penns-woods-ban",
"Name": "Penns Woods Bancorp",
"Website": "pwod.com",
"HQ City": "Williamsport",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1983",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Retail Banking Services",
"Core Offering": "Penns Woods Bancorp is a bank holding company that provides a variety of financial services through its subsidiaries, including commercial and retail banking, mortgage services, and wealth management solutions, targeting individual and business clients.",
"Product Catalog": "Banking services, Loan products, Investment services",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 30,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 68377000.0,
"Ticker": "NASDAQ:PWOD",
"EBITDA": "",
"Net Income": 17739000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 25.9429,
"EPS Diluted": 2.35,
"ROA (%)": 0.7995,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 228426420.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 12.765957,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "east-west-bank",
"Name": "East West Bank",
"Website": "eastwestbank.com",
"HQ City": "Pasadena",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1998",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail and Commercial Banking",
"Core Offering": "East West Bank provides a wide range of personal and commercial banking services, including checking and savings accounts, loans, and wealth management, primarily focusing on serving clients engaged in cross-border transactions between the U.S. and Asia.",
"Product Catalog": "Personal Banking, Commercial Banking, Wealth Management, International Banking",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 3686,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2697061000.0,
"Ticker": "NASDAQ:EWBC",
"EBITDA": "",
"Net Income": 1325188000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 49.1345,
"EPS Diluted": 9.52,
"ROA (%)": 1.6944,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 15046287057.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.484243,
"Acquisitions": "MetroCorp Bancshares (2013)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product adjacency, concrete revenue synergies via commercial client cross-sell, and acquirer financial capacity support high strategic fit. ",
"Commentary": "East West Bank possesses the financial scale and commercial client distribution to acquire and integrate Brex's spend management platform. The combination unlocks immediate cross-sell into East West's U.S.-Asia commercial banking base while embedding modern CFO tools into a traditional bank infrastructure. Execution risk centers on retaining Brex's startup-focused sales team within a legacy banking culture.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "East West generates $2.7B revenue with $1.3B net income; Brex's $1.7B total funding implies valuation well within acquisition capacity for a profitable public bank. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement East West's commercial banking suite, filling critical CFO workflow gaps. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "MetroCorp acquisition demonstrates appetite for commercial banking expansion; Brex's fintech profile and scale parallel broader regional bank fintech M&A trends. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex platform to East West's 130+ branch commercial clients; leverage bank's U.S.-Asia corridor for Brex international expansion; reduce Brex funding costs via bank balance sheet. "
},
{
"Permalink": "atlantic-uni-bankshares",
"Name": "Atlantic Union Bank",
"Website": "atlanticunionbank.com",
"HQ City": "Richmond",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1902",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial Services and Products",
"Core Offering": "Atlantic Union Bank is a financial institution that offers a comprehensive suite of services tailored to meet diverse customer needs. Their core offering includes wealth management, private banking, and advisory services. Additionally, they offer a variety of banking solutions such as checking and savings accounts, business loans, credit cards and various other lending products. Their dedication to providing sound financial solutions makes them a reliable choice for customers seeking to manage their wealth effectively.",
"Product Catalog": "",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1956,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1232561000.0,
"Ticker": "NASDAQ:AUB",
"EBITDA": "",
"Net Income": 273715000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 22.207,
"EPS Diluted": 2.03,
"ROA (%)": 0.8805,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 5148586159.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 17.729064,
"Acquisitions": "Sandy Spring Bank (2024), American National Bank (2023), Access National Bank (2018), Xenith Bank (2017), Old Dominion Capital Management (2016), StellarOne Bank (2013), Prosperity Bank & Trust (2005)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Limited strategic precedent, modest synergies, and acquisition stretch offset moderate product complementarity in corporate spend management. ",
"Commentary": "Atlantic Union operates regional commercial banking across mid-Atlantic markets with proven expertise in traditional bank M&A. Brex brings venture-backed corporate spend technology serving startups and growth companies, a customer segment and product architecture outside Atlantic Union's historical wheelhouse. The $1.6B Sandy Spring acquisition demonstrates capacity for large deals, yet no prior fintech transactions and integration risk around a debt-funded, high-burn target raise execution concerns.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Atlantic Union's $1.2B revenue provides some capacity, but Brex's $1.7B funding and 1000+ employees represent a stretch acquisition target. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment complement Atlantic Union's commercial banking but lack deep mid-market distribution overlap. ",
"Deal Precedent Score": 3.0,
"Deal Precedent Rationale": "Atlantic Union's M&A history focuses exclusively on traditional bank acquisitions, not high-growth fintech targets; scale misalignment evident. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist in commercial lending and treasury management; expense automation adds value but revenue synergies remain modest. "
},
{
"Permalink": "trellus-health",
"Name": "Trellus Health",
"Website": "trellushealth.com",
"HQ City": "White Plains",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2020",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Chronic Condition Management Platform",
"Core Offering": "Trellus Health offers a digital platform called Trellus Elevate that provides personalized, resilience-based support for individuals with chronic conditions, particularly inflammatory bowel disease (IBD), using telemedicine and continuous monitoring.",
"Product Catalog": "Trellus Elevate platform, Personalized care pathways, Virtual one-on-one coaching, Behavioral health support, Educational resources",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Mount Sinai Health System",
"Icahn School of Medicine at Mount Sinai",
"EKF Diagnostics"
],
"Revenue": 114000.0,
"Ticker": "LSE:TRLS",
"EBITDA": -7963000.0,
"Net Income": -7782000.0,
"EBITDA Margin (%)": -6985.0877,
"Net Income Margin (%)": -6826.3157,
"EPS Diluted": "",
"ROA (%)": -30.9444,
"Unlevered FCF": -5095875.0,
"D/E": "",
"Market Cap": 637832.0,
"Enterprise Value": -3706168.0,
"EV/Revenue (LTM)": -32.510246,
"EV/EBITDA (LTM)": 0.465424,
"P/E (LTM)": -0.048378,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "bok-financial-corporation",
"Name": "BOK Financial Corporation",
"Website": "bokf.com",
"HQ City": "Tulsa",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1910",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking wealth management services",
"Core Offering": "BOK Financial Corporation provides a range of financial services including retail and commercial banking, wealth management, and investment advisory services, predominantly within the Southwestern and Midwestern United States.",
"Product Catalog": "Commercial banking services, Consumer banking services, Wealth management services",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 6505,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2174430000.0,
"Ticker": "NASDAQ:BOKF",
"EBITDA": "",
"Net Income": 577990000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 26.5812,
"EPS Diluted": 9.17,
"ROA (%)": 1.1341,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 7782884175.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 13.974856,
"Acquisitions": "CoBiz Financial (2018), Mobank (2016), MBM Advisors (2014), GTrust Corp (2013), The Milestone Group (2012)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Strong product and synergy fit offset by scale and valuation challenges; Brex's $1.7B funding base implies high purchase price relative to BOK Financial's capacity. ",
"Commentary": "BOK Financial gains critical digital spend management and embedded finance capabilities for its commercial banking franchise, addressing mid-market CFO workflow gaps. However, Brex's $1.7B funding and likely multi-billion valuation stretches BOK Financial's acquisition capacity given its $2.2B revenue base. The deal delivers commercial banking modernization but requires consortium financing or structured partnership.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "BOK Financial's $2.2B revenue and $578M net income makes a $1.7B-funded target feasible but stretched; valuation likely exceeds comfortable acquisition threshold. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and accounting automation directly augment BOK Financial's commercial banking suite with modern digital spend management capabilities. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "CoBiz acquisition at $1B demonstrates appetite for regional expansion and commercial banking plays; Brex fits digital transformation trend in commercial finance. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex's digital tools to BOK Financial's commercial and SMB customers; embed treasury services into Brex platform; reduce cost-to-serve via automation. "
},
{
"Permalink": "the-carlyle-group",
"Name": "The Carlyle Group",
"Website": "carlyle.com",
"HQ City": "Washington",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1987",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Investment management services",
"Core Offering": "The Carlyle Group is a global investment firm that specializes in private equity, credit, and investment solutions, managing capital across multiple asset classes and tailored investment strategies.",
"Product Catalog": "Private equity investments, Global credit solutions, Investment management services, Real estate investments, Portfolio construction services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 2581,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Audax Private Debt",
"UBS",
"Ares Management",
"Kohlberg Kravis Roberts & Co."
],
"Revenue": 4031600000.0,
"Ticker": "NASDAQ:CG",
"EBITDA": "",
"Net Income": 808700000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 20.059,
"EPS Diluted": 2.18,
"ROA (%)": 3.6181,
"Unlevered FCF": "",
"D/E": 196.8684,
"Market Cap": 17119508575.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 21.743129,
"Acquisitions": "Lukoil International (2026), KFC Korea (2025), Tarrytown Expocare Pharmacy (2025), The Very Group (2025), Altera Infrastructure - FPSO business (2025), Intelliflo (2025), Knack RCM (2025), Adastra Group (2025), Genetix Biotherapeutics Inc. (2025), Highway Industries (2025)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Brex represents a credible fintech platform play with portfolio synergies and strategic alignment to Carlyle's B2B software and financial services thesis. ",
"Commentary": "Carlyle possesses demonstrated fintech acquisition capability and a portfolio ripe for spend management integration. Brex's venture-scale funding and enterprise pivot align with prior platform buys, delivering tangible cross-sell leverage across financial services holdings.",
"Deal Feasibility Score": 6.0,
"Deal Feasibility Rationale": "Brex's $1.7B total funding positions it within Carlyle's documented acquisition range, though near the upper bound of typical disclosed deals. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Strong alignment with Carlyle's fintech and software deals including Intelliflo, Evolution Funding, CBAM Partners, and SS&C Technologies at comparable valuations. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Brex offers cross-sell opportunities across Carlyle's financial services and software portfolio companies, enabling spend management and corporate card distribution at scale. "
},
{
"Permalink": "mainstreet-2",
"Name": "MainStreet Bank",
"Website": "mstreetbank.com",
"HQ City": "Fairfax",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2004",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail and Commercial Banking",
"Core Offering": "MainStreet Bank is a community bank offering a wide range of banking products and services, including personal and commercial checking accounts, savings accounts, and various types of loans such as consumer, commercial, and real estate loans.",
"Product Catalog": "Banking products, Commercial loans, Consumer loans, Deposit accounts, Online banking services",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 676,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 73642000.0,
"Ticker": "OTCQX:MNSB",
"EBITDA": "",
"Net Income": 15613000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 21.2012,
"EPS Diluted": 1.76,
"ROA (%)": 0.7031,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 159583514.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 12.74375,
"Acquisitions": "Wayne Savings Community Bank (2024)",
"Investments": ""
},
{
"Permalink": "quotemedia",
"Name": "QuoteMedia",
"Website": "quotemedia.com",
"HQ City": "Fountain Hills",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Financial market data software",
"Core Offering": "QuoteMedia provides comprehensive financial market data, news feeds, and analytical tools for financial services companies, enabling them to integrate real-time data into their platforms for enhanced decision-making and investment research.",
"Product Catalog": "Financial Data Services, Data Feed Solutions, Portfolio Management Systems",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 126,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 18742252.0,
"Ticker": "OTCQB:QMCI",
"EBITDA": -1139867.0,
"Net Income": -1327037.0,
"EBITDA Margin (%)": -6.0818,
"Net Income Margin (%)": -7.0804,
"EPS Diluted": -0.01,
"ROA (%)": -10.8673,
"Unlevered FCF": 461304.0,
"D/E": 12.709,
"Market Cap": 12941582.0,
"Enterprise Value": 15520028.0,
"EV/Revenue (LTM)": 0.828077,
"EV/EBITDA (LTM)": -13.615648,
"P/E (LTM)": -9.752897,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "bank-of-the-ozarks",
"Name": "Bank OZK",
"Website": "ozk.com",
"HQ City": "Little Rock",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1903",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Commercial Banking Services",
"Core Offering": "Bank OZK provides a range of banking services that include retail and commercial banking, personal and business loans, deposit accounts, trust and wealth management services, and treasury management.",
"Product Catalog": "Personal banking services, Business banking services, Wealth management services, Loans, Deposit accounts",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 2845,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1555343000.0,
"Ticker": "NASDAQ:OZK",
"EBITDA": "",
"Net Income": 715480000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 46.0014,
"EPS Diluted": 6.18,
"ROA (%)": 1.8102,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 5096729061.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 7.470873,
"Acquisitions": "Community & Southern Bank (2016), C1 Financial (2015), Intervest Bancshares (2015), Bancshares (2013)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Brex adds modern corporate spend tools to Bank OZK's commercial offering, but acquisition complexity and funding scale create meaningful execution risk for regional bank buyer. ",
"Commentary": "Bank OZK gains immediate access to corporate card and expense management capabilities that modernize its business banking suite and enable deeper wallet share among commercial clients. However, Brex's $1.7 billion funding history and technology-driven operating model present integration and valuation challenges for a traditional regional acquirer with no prior fintech M&A.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Bank OZK's $1.56B revenue supports acquisition capacity, but Brex's $1.7B total funding and 1,000+ employees represent substantial stretch given limited fintech integration experience. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex corporate cards, expense management, and bill payment complement Bank OZK's traditional commercial banking with digital-native CFO tools for business clients. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Bank OZK's M&A history centers on regional bank acquisitions under $500M; no precedent for $1.7B-funded fintech requiring debt financing or equity structure. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex corporate cards and expense software to Bank OZK's 100+ branch business banking clients; reduce customer acquisition cost via embedded distribution channel. "
},
{
"Permalink": "nayax",
"Name": "Nayax",
"Website": "nayax.com",
"HQ City": "Hunt Valley",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Fintech, Merchant Financial Services",
"Core Offering": "Nayax, established in 2005, is a globally recognized fintech company that provides comprehensive financial and cashless payment services to retailers. Having evolved into a payment powerhouse, Nayax operates in 65 countries, supports over 350,000 points of sale globally, accepts 26 currencies, and collaborates with more than 70 global financial institutions. Apart from being a licensed payment institution in Europe, Nayax offers a secure, innovative payment platform that is monitored 24/7 and continually accepts new forms of payments. Nayax also develops supplementary services such as consumer engagement solutions, custom payment methods, an API suite, a mobile wallet app, and a customized management system to support merchants in enhancing their profitability.",
"Product Catalog": "",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 708,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"SafeCharge"
],
"Revenue": 400433000.0,
"Ticker": "TLV:NYAX",
"EBITDA": 52525000.0,
"Net Income": 35516000.0,
"EBITDA Margin (%)": 13.117,
"Net Income Margin (%)": 8.8693,
"EPS Diluted": 0.943,
"ROA (%)": 3.6741,
"Unlevered FCF": 4525250.0,
"D/E": 146.1485,
"Market Cap": 2052231667.0,
"Enterprise Value": 2069147667.0,
"EV/Revenue (LTM)": 5.167276,
"EV/EBITDA (LTM)": 39.393578,
"P/E (LTM)": 59.44916,
"Acquisitions": "Lynkwell (2025), Inepro Pay (2025), UPPay (2025), Roseman Engineering (2024), VMtecnologia (2024), Retail Pro (2023), OTI - On Track Innovations (2022), Weezmo (2021), Modularity (2020), VendSys (2016)",
"Investments": ""
},
{
"Permalink": "shift4-payments",
"Name": "Shift4 Payments",
"Website": "shift4.com",
"HQ City": "Allentown",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1994",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Payment Processing Platform",
"Core Offering": "Shift4 Payments provides integrated payment processing solutions that enable businesses to accept a variety of payment types securely and efficiently, including credit cards, mobile wallets, and cryptocurrencies. The company offers advanced point-of-sale systems and business intelligence tools to enhance operational efficiencies for enterprises. ",
"Product Catalog": "Payment Processing Solutions, Point-of-Sale Systems, Business Intelligence Software, Online Payment Gateway, Marketplace Integrations",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 4180000000.0,
"Ticker": "NYSE:FOUR",
"EBITDA": 784000000.0,
"Net Income": 119000000.0,
"EBITDA Margin (%)": 18.7559,
"Net Income Margin (%)": 2.8468,
"EPS Diluted": "",
"ROA (%)": 3.4898,
"Unlevered FCF": 580000000.0,
"D/E": 235.8712,
"Market Cap": 3461607212.0,
"Enterprise Value": 8601607212.0,
"EV/Revenue (LTM)": 2.057801,
"EV/EBITDA (LTM)": 10.971438,
"P/E (LTM)": 39.482767,
"Acquisitions": "Smartpay Australia (2025), Global Blue (2025), Card Industry Professionals (2024), Givex (2024), Revel Systems (2024), Vectron Systems AG (2024), Appetize (2023), Focus POS Systems (2023), Finaro (2022), The Giving Block (2022)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Brex adds adjacent CFO software capabilities to Shift4's payment rails, but represents strategic and financial departure from historical POS-centric M&A pattern. ",
"Commentary": "Shift4 operates payment rails for merchants while Brex controls corporate spend upstream for buyers. The combination extends Shift4 into B2B fintech software, but Brex's $1.7B funding base and departure from payment processing heritage introduce execution risk and valuation stretch relative to prior POS and gateway acquisitions.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "Shift4 generates $4.2B revenue with proven billion-dollar acquisition capacity, but Brex's $1.7B funding and 1,001-5,000 employees position this as a stretch transaction requiring substantial debt or equity issuance. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards and expense management complement Shift4's payment infrastructure, adding upstream spend control capabilities to merchant-focused processing solutions. ",
"Deal Precedent Score": 3.0,
"Deal Precedent Rationale": "Shift4's acquisitions target payment processors, POS systems, and gateway technologies at $45M-$575M; Brex represents a departure into fintech software at significantly higher scale. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist for Shift4's SMB merchant base, and data integration possibilities emerge, but limited operational overlap reduces immediate cost synergy potential. "
},
{
"Permalink": "bread-financial",
"Name": "Bread Financial",
"Website": "breadfinancial.com",
"HQ City": "Columbus",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1983",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Digital financial services",
"Core Offering": "Bread Financial provides personalized payment, lending, and saving solutions, including credit card and loan services, to consumers and businesses through a digital-first approach.",
"Product Catalog": "Credit card programs, Loan services, High-yield savings accounts, Buy now pay later solutions, Co-branded credit offerings",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 4170,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2603000000.0,
"Ticker": "NYSE:BFH",
"EBITDA": "",
"Net Income": 518000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 19.9001,
"EPS Diluted": 10.96,
"ROA (%)": 2.2873,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 3171979084.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 6.712591,
"Acquisitions": "",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product alignment, clear revenue and cost synergies, and sufficient acquirer scale position this as a compelling strategic combination in the corporate spend and payments market. ",
"Commentary": "Bread Financial brings $2.6B in revenue and established B2B payment partnerships, positioning it to absorb Brex's corporate card and expense management platform. The acquisition extends Bread's credit infrastructure into CFO workflows and startup spend management, unlocking cross-sell into Brex's client base and embedding expense tools within Bread's retail and enterprise network.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "Bread's $2.6B revenue provides ample capacity to absorb Brex's ~$1.7B total funding and mid-sized employee base, making the acquisition financially feasible. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly extend Bread's existing credit card and payment infrastructure into the B2B spend management segment. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Bread operates in adjacent payments and lending with substantial revenue scale, though no prior M&A history is available to confirm deal appetite or size precedent. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Bread's lending and BNPL to Brex's startup customer base, integrate expense automation into Bread's retail partner network, and leverage Brex's digital platform for Bread's commercial expansion. "
},
{
"Permalink": "eon-resources",
"Name": "EON Resources",
"Website": "eon-r.com",
"HQ City": "Houston",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2020",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Upstream oil gas production",
"Core Offering": "EON Resources is an independent upstream energy company that focuses on the acquisition, development, and production of oil and natural gas properties in the United States, primarily in the Permian Basin.",
"Product Catalog": "Oil and gas production, Natural gas extraction, Energy consulting, Infrastructure development, Logistics services",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Virtus Energy Partners",
"Enstream Capital"
],
"Revenue": 20269293.0,
"Ticker": "NYSEMKT:EONR",
"EBITDA": -1147060.0,
"Net Income": -9080283.0,
"EBITDA Margin (%)": -5.6591,
"Net Income Margin (%)": -44.7982,
"EPS Diluted": -1.4,
"ROA (%)": -2.2729,
"Unlevered FCF": 14276966.0,
"D/E": 156.0587,
"Market Cap": 40179545.0,
"Enterprise Value": 105072060.0,
"EV/Revenue (LTM)": 5.183805,
"EV/EBITDA (LTM)": -91.601189,
"P/E (LTM)": -0.573572,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "global-payments",
"Name": "Global Payments",
"Website": "globalpayments.com",
"HQ City": "Atlanta",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1967",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Payment processing solutions",
"Core Offering": "Global Payments provides payment technology and software solutions that enable businesses to accept various payment types across multiple channels and markets. The company specializes in transaction processing services for both merchants and financial institutions.",
"Product Catalog": "Payment technology solutions, Transaction processing services, Merchant solutions, Issuer solutions, Software-as-a-Service (SaaS) offerings",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 23987,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 7705878000.0,
"Ticker": "NYSE:GPN",
"EBITDA": 3439073000.0,
"Net Income": 1400107000.0,
"EBITDA Margin (%)": 44.6292,
"Net Income Margin (%)": 18.1693,
"EPS Diluted": 4.43,
"ROA (%)": 2.7554,
"Unlevered FCF": 2144481750.0,
"D/E": 93.3159,
"Market Cap": 17989883329.0,
"Enterprise Value": 32734240329.0,
"EV/Revenue (LTM)": 4.247957,
"EV/EBITDA (LTM)": 9.518333,
"P/E (LTM)": 14.75395,
"Acquisitions": "Worldpay (2025), Yazara (2024), TakePayments (2024), Como (2024), EVO Payments (2022), MineralTree (2021), CaixaBank - Prepaid Cards Businesses (2021), Comercia Global Payments (2021), Zego (2021), Springboard Retail (2020)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Strong strategic alignment across product portfolio, meaningful revenue and cost synergies, proven M&A track record in payments software, and comfortable financial capacity for acquisition. ",
"Commentary": "Global Payments gains immediate entry into the corporate spend management and CFO workflow market through Brex's integrated platform. The combination extends Global Payments' B2B payments capability from merchant acquiring into employee and vendor spend, while Brex accesses scaled card issuing infrastructure and an enterprise merchant distribution channel.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Global Payments generates $7.7B revenue with $3.4B EBITDA and acquired Worldpay for $24.3B, demonstrating ample capacity to acquire a debt-funded fintech with $1.7B total funding. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement Global Payments' merchant payment processing with CFO-focused software for spend control. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "MineralTree acquisition for $500M AP automation and EVO Payments for $4B payment processing demonstrate clear pattern of acquiring B2B payment software and card platforms at this scale. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex's corporate cards and expense platform to Global Payments' existing merchant base; integrate Brex AP automation with Global Payments' B2B payables software; leverage Global Payments' issuer infrastructure for card issuance. "
},
{
"Permalink": "lantronix",
"Name": "Lantronix",
"Website": "lantronix.com",
"HQ City": "Irvine",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1989",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "IoT network management solutions",
"Core Offering": "Lantronix provides secure and innovative networking solutions, specializing in Internet of Things (IoT) systems and remote management platforms. Their products include edge computing modules, telematics gateways, and centralized device management software.",
"Product Catalog": "IoT Device Management Platform, Edge Computing Modules, Telematics Gateways, Out-of-Band Management Solutions, Network Infrastructure Solutions",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 439,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Silicon Valley Bank"
],
"Revenue": 122923000.0,
"Ticker": "NASDAQ:LTRX",
"EBITDA": -972000.0,
"Net Income": -11373000.0,
"EBITDA Margin (%)": -0.7907,
"Net Income Margin (%)": -9.2521,
"EPS Diluted": "",
"ROA (%)": -3.3696,
"Unlevered FCF": 13071625.0,
"D/E": 28.4479,
"Market Cap": 209176977.0,
"Enterprise Value": 210237977.0,
"EV/Revenue (LTM)": 1.710323,
"EV/EBITDA (LTM)": -216.294215,
"P/E (LTM)": -17.892428,
"Acquisitions": "NetComm’s IoT Business (2024), Uplogix (2022), Net2Edge (2021), Transition Networks (2021), Intrinsyc Technologies (2020), Stallion Technologies (2002), Premise Systems (2002), ProNET (1998)",
"Investments": ""
},
{
"Permalink": "parade-technologies",
"Name": "Parade Technologies",
"Website": "paradetech.com",
"HQ City": "Sunnyvale",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Interface Integrated Circuits",
"Core Offering": "Parade Technologies develops and sells integrated circuits for high-speed interfaces and display systems, including products for touch, display, and automotive applications, focused on enabling efficient digital communication in consumer electronics.",
"Product Catalog": "Integrated Circuits, High-Speed Interface ICs, Automotive ICs, Display System ICs, Touchscreen Controllers",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 292,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Legend Capital",
"AsiaVest Partners",
"Intel Capital"
],
"Revenue": 526667771.12,
"Ticker": "TPE:4966",
"EBITDA": 106348572.702944,
"Net Income": 86871192.81254,
"EBITDA Margin (%)": 20.1927,
"Net Income Margin (%)": 16.4944,
"EPS Diluted": 1.093093,
"ROA (%)": 6.4923,
"Unlevered FCF": 95229566.235504,
"D/E": 1.7738,
"Market Cap": 1198700707.786415,
"Enterprise Value": 863927609.78718,
"EV/Revenue (LTM)": 1.640365,
"EV/EBITDA (LTM)": 8.123547,
"P/E (LTM)": 14.048382,
"Acquisitions": "Spectra7 Microsystems (2025)",
"Investments": ""
},
{
"Permalink": "mechanics-bank",
"Name": "Mechanics Bank",
"Website": "mechanicsbank.com",
"HQ City": "Richmond",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1905",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Banking Financial Services",
"Core Offering": "Mechanics Bank is a community bank that provides a wide range of personal banking, business banking, and wealth management services, including loans, accounts, and financial planning solutions.",
"Product Catalog": "Personal banking services, Business banking services, Wealth management services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1547,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 642660000.0,
"Ticker": "NASDAQ:MCHB",
"EBITDA": "",
"Net Income": 265739000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 41.3498,
"EPS Diluted": "",
"ROA (%)": 1.3683,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 3258839161.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.56221,
"Acquisitions": "HomeStreet (2025), California Republic Bancorp (2016)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and strategic fit undermined by feasibility constraints; Brex's funding scale exceeds Mechanics' demonstrated M&A capacity by 5x. ",
"Commentary": "Brex delivers critical CFO workflow and corporate card capabilities missing from Mechanics' commercial banking stack, with immediate cross-sell into the California business base. However, Brex's $1.7B total funding dwarfs Mechanics' historical $300M deal ceiling and $643M revenue, rendering outright acquisition structurally challenging without consortium or private-equity partnership.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment: Mechanics Bank's $643M revenue insufficient to comfortably acquire $1.7B-funded Brex without transformative balance-sheet or sponsor support. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly extend Mechanics Bank's business banking product suite into digital-first spend management. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Two $300M acquisitions (HomeStreet, California Republic) demonstrate M&A appetite at scale; Brex's fintech profile matches sector expansion strategy. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to Mechanics' 33-branch business banking base; reduce Brex customer acquisition costs; integrate expense tools into commercial lending workflows. "
},
{
"Permalink": "townebank",
"Name": "TowneBank",
"Website": "townebank.com",
"HQ City": "Portsmouth",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking financial services",
"Core Offering": "TowneBank provides a comprehensive array of banking and financial services including retail banking, personal and business lending, wealth management, and insurance services, focused on enhancing community relationships.",
"Product Catalog": "Banking services, Wealth management, Insurance products, Mortgage services, Investment services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1580,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 811780000.0,
"Ticker": "NASDAQ:TOWN",
"EBITDA": "",
"Net Income": 169526000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 20.8832,
"EPS Diluted": 2.21,
"ROA (%)": 0.925,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 3092806602.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 15.361997,
"Acquisitions": "Dogwood State Bank (2025), Old Point Trust (2025), Village Bank (2024), Farmers Bank (2022), Paragon Bank (2017), Monarch Financial Holdings (2016), Monarch Bank (2015), Franklin Financial Corporation (2014)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Modest product synergies offset by significant strategic and cultural misalignment; TowneBank lacks fintech acquisition precedent and integration capabilities for a venture-scale technology platform. ",
"Commentary": "TowneBank operates as a traditional community bank with proven expertise in acquiring regional deposit franchises. Brex represents a fundamental departure into venture-backed fintech requiring software integration, retention of technical talent, and enterprise sales capabilities absent from TowneBank's historical playbook.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "TowneBank's $812M revenue and traditional community bank model lacks the operational scale and fintech expertise to integrate a $1.7B-funded, high-growth software-enabled platform like Brex. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment complement TowneBank's business banking and treasury services, adding modern fintech capabilities for commercial clients. ",
"Deal Precedent Score": 3.0,
"Deal Precedent Rationale": "TowneBank's M&A history focuses exclusively on community bank acquisitions in the $200-475M range, not fintech platforms; Brex represents a significant departure from established deal strategy. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist by embedding Brex's spend management tools into TowneBank's business banking base, plus cost savings from digitizing expense workflows, though integration complexity remains. "
},
{
"Permalink": "sable-offshore",
"Name": "Sable Offshore",
"Website": "sableoffshore.com",
"HQ City": "Houston",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2020",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Offshore Oil Gas Exploration Production",
"Core Offering": "Sable Offshore is engaged in the exploration and production of offshore oil and gas resources, operating platforms in federal waters and managing hydrocarbon assets to deliver crude oil and natural gas to the market.",
"Product Catalog": "Oil and gas extraction, Geological consulting services, Operational support services, Logistical planning, Energy consultancy",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 65,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:SOC",
"EBITDA": -386561000.0,
"Net Income": -410162000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": -15.0214,
"Unlevered FCF": -612899625.0,
"D/E": 176.4345,
"Market Cap": 2164488064.0,
"Enterprise Value": 3009499064.0,
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": -7.785315,
"P/E (LTM)": -3.518712,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "american-express-global-business-travel-f8b8",
"Name": "American Express Global Business Travel",
"Website": "amexglobalbusinesstravel.com",
"HQ City": "Jersey City",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Corporate Travel Management Services",
"Core Offering": "American Express Global Business Travel provides comprehensive travel management solutions, including technology-enabled travel and expense software, consulting services, and event planning for businesses and organizations.",
"Product Catalog": "Travel management services, Meetings and event management, Consulting services for travel, Expense management software, Travel and expense reporting tools",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 18425,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 2718000000.0,
"Ticker": "NASDAQ:GBTG",
"EBITDA": 328000000.0,
"Net Income": 109000000.0,
"EBITDA Margin (%)": 12.0676,
"Net Income Margin (%)": 4.0103,
"EPS Diluted": 0.22,
"ROA (%)": 3.4543,
"Unlevered FCF": 444500000.0,
"D/E": 93.9193,
"Market Cap": 2908198157.0,
"Enterprise Value": 4087198157.0,
"EV/Revenue (LTM)": 1.503752,
"EV/EBITDA (LTM)": 12.46097,
"P/E (LTM)": 25.227272,
"Acquisitions": "CWT (2024)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Strong product adjacency, multiple revenue and cost synergies, proven M&A capability, and buyer scale alignment make this a highly relevant strategic bolt-on. ",
"Commentary": "Amex GBT gains immediate entry into corporate card issuance and automated spend workflows that complement its travel platform. The combination creates a unified travel-and-expense system, cross-selling Brex cards into thousands of existing corporate accounts while embedding GBT travel tools in Brex's mid-market and enterprise base. Revenue scale and recent CWT precedent confirm execution capability.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "Amex GBT's 2.7 billion revenue and 328 million EBITDA provide ample capacity to fund a deal for Brex, whose 1.7 billion total funding signals enterprise valuation feasibility. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly extend Amex GBT's existing travel-and-expense software suite into broader CFO-office workflows. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "CWT acquisition at 570 million demonstrates appetite for strategic travel-and-expense consolidation; Brex's high funding and revenue scale fit similar B2B software deals. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to Amex GBT's corporate travel clients, embed travel within Brex platform, unify T&E data for stronger analytics, and reduce dual vendor overhead. "
},
{
"Permalink": "bg-staffing",
"Name": "BG Staffing",
"Website": "bgsf.com",
"HQ City": "Plano",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Staffing consulting services",
"Core Offering": "BGSF provides workforce solutions encompassing staffing, consulting, and managed services across property management and professional IT sectors.",
"Product Catalog": "Professional Staffing, Property Management Staffing, Consulting Services, Managed Solutions, IT Workforce Solutions",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1831,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Patriot Capital"
],
"Revenue": 93310000.0,
"Ticker": "NYSE:BGSF",
"EBITDA": -7803000.0,
"Net Income": -11430000.0,
"EBITDA Margin (%)": -8.3624,
"Net Income Margin (%)": -12.2494,
"EPS Diluted": -1.05,
"ROA (%)": -5.6221,
"Unlevered FCF": 14432375.0,
"D/E": 2.403,
"Market Cap": 69945437.0,
"Enterprise Value": 52083437.0,
"EV/Revenue (LTM)": 0.558176,
"EV/EBITDA (LTM)": -6.674796,
"P/E (LTM)": -5.933333,
"Acquisitions": "Arroyo Consulting (2023), Horn Solutions, Inc. (2022), Momentum Solutionz (2021), EdgeRock Technology Partners (2020), L.J. Kushner & Associates (2019), Smart Resources (2017), Zycron (2017), Vision Technology Services (2015), Donovan and Watkins (2015), InStaff (2013)",
"Investments": ""
},
{
"Permalink": "jpmorgan-chase-co",
"Name": "JP Morgan Chase",
"Website": "jpmorganchase.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2000",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Banking and financial services",
"Core Offering": "JPMorgan Chase offers a broad range of financial services, including retail banking, investment banking, asset management, and wealth management to individuals, businesses, and institutions.",
"Product Catalog": "Retail banking, Investment banking, Asset management, Credit card services, Mortgages",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 168235000000.0,
"Ticker": "NYSE:JPM",
"EBITDA": "",
"Net Income": 57048000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 33.9097,
"EPS Diluted": 20.02,
"ROA (%)": 1.3538,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 796649422927.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 14.754245,
"Acquisitions": "WealthOS (2026), First Republic Bank (2023), Aumni (2023), Figg (2022), J.P. Morgan Workplace Solutions (2022), FROSCH (2022), Frank Financial Aid (2021), The Infatuation (2021), Nutmeg (2021), cxLoyalty Group-Global Loyalty business (2020)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex delivers critical commercial banking capabilities JPMorgan Chase lacks in startup and mid-market segments with clear distribution synergies across existing commercial client base. ",
"Commentary": "JPMorgan Chase possesses the financial capacity and commercial banking infrastructure to acquire Brex and rapidly scale its corporate card and expense management platform across six million commercial clients while filling critical gaps in startup and mid-market spend management.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "JPMorgan Chase's $168B revenue and $57B net income provides ample capacity to acquire Brex at an estimated $3-5B valuation comfortably. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Consistent with prior fintech acquisitions WePay ($400M), InstaMed, Frank ($175M), and Aumni targeting embedded finance and commercial banking technology. ",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Brex products to Chase's 6M+ commercial clients, integrate expense management with Chase Business Banking, leverage Chase's distribution to accelerate Brex mid-market penetration. "
},
{
"Permalink": "brookfield",
"Name": "Brookfield",
"Website": "brookfield.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1899",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Alternative asset management services",
"Core Offering": "Brookfield Corporation is a global investment firm focusing on alternative asset management, wealth solutions, and operating businesses, specializing in renewable power, infrastructure, private equity, and real estate.",
"Product Catalog": "Alternative asset management, Wealth solutions, Renewable power investments, Infrastructure investments, Private equity investments",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Citi",
"Societe Generale",
"Bank of Montreal",
"Pershing Square Capital Management",
"JP Morgan Chase",
"Deutsche Bank"
],
"Revenue": 77657000000.0,
"Ticker": "NYSE:BN",
"EBITDA": 30985000000.0,
"Net Income": 1307000000.0,
"EBITDA Margin (%)": 39.8998,
"Net Income Margin (%)": 1.683,
"EPS Diluted": 0.49,
"ROA (%)": 2.5517,
"Unlevered FCF": 6062750000.0,
"D/E": 164.0378,
"Market Cap": 91190918470.0,
"Enterprise Value": 469967918470.0,
"EV/Revenue (LTM)": 6.051842,
"EV/EBITDA (LTM)": 15.167595,
"P/E (LTM)": 83.779375,
"Acquisitions": "National Grid Renewables (2025)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Weak strategic fit and minimal synergies offset Brookfield's financial capacity; Brex operates outside Brookfield's traditional alternative asset domains. ",
"Commentary": "Brookfield possesses the balance sheet to acquire Brex, but the fintech platform falls outside its renewable power, infrastructure, and real asset mandate. Spend management software offers negligible portfolio synergies and no precedent in Brookfield's M&A history. Pursuing Brex diverts capital from higher-conviction alternative asset opportunities.",
"Deal Feasibility Score": 7.0,
"Deal Feasibility Rationale": "Brookfield's 77.7 billion revenue and 30.9 billion EBITDA provide ample capacity to absorb Brex's 1.7 billion total funding scale. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Brookfield targets renewable power, infrastructure, and real assets; fintech software acquisitions lack precedent in disclosed M&A history. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited synergies; Brex serves corporate clients but operates in fintech, outside Brookfield's core infrastructure and real asset portfolio focus. "
},
{
"Permalink": "credit-suisse",
"Name": "Credit Suisse",
"Website": "credit-suisse.com",
"HQ City": "Morrisville",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1856",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Institutional",
"Product Category": "Financial Services Firm",
"Core Offering": "Credit Suisse provides financial services encompassing private banking, investment banking, and asset management, focusing on complex client needs and offering integrated financial solutions.",
"Product Catalog": "Private Banking Services, Investment Banking Services, Asset Management Services, Wealth Management Solutions, Consumer Banking Products",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 21496,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 446623006.42,
"Ticker": "NYSE:CS",
"EBITDA": 57526052.619281,
"Net Income": 28979992.389498,
"EBITDA Margin (%)": 12.8802,
"Net Income Margin (%)": 6.4886,
"EPS Diluted": "",
"ROA (%)": 3.5743,
"Unlevered FCF": -12912819.691174,
"D/E": 189.7959,
"Market Cap": 333293410.613313,
"Enterprise Value": 692983115.739721,
"EV/Revenue (LTM)": 1.551606,
"EV/EBITDA (LTM)": 12.046422,
"P/E (LTM)": 11.473554,
"Acquisitions": "NorthPoint Solutions (2020)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and distribution fit with existing corporate banking capabilities, though thin M&A precedent introduces execution risk for a large-scale fintech integration. ",
"Commentary": "Credit Suisse gains immediate mid-market and enterprise spend management distribution, embedding Brex's corporate cards and expense software into its existing private and corporate banking relationships. The acquisition leverages Credit Suisse's balance sheet to accelerate Brex's lending and extends digital-first capabilities to younger, high-growth clients. Thin M&A history raises integration questions, but revenue scale and product adjacency justify pursuit.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Credit Suisse's $447M revenue and institutional balance sheet easily support acquisition of a debt-funded fintech with $1.7B raised, particularly given synergies with existing corporate banking. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Limited M&A history; only one disclosed deal (NorthPoint Solutions, undisclosed amount) provides minimal precedent for a fintech acquisition of Brex's scale and complexity. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex cards to Credit Suisse corporate clients, embed spend management in private banking platforms, and leverage Credit Suisse balance sheet to scale Brex's lending. "
},
{
"Permalink": "blackstone",
"Name": "Blackstone Group",
"Website": "blackstone.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1985",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Alternative Asset Management",
"Core Offering": "Blackstone Group is a leading global alternative asset manager specializing in private equity, real estate, and credit investments. The firm provides financial solutions and strategies that cater to institutional and individual investors.",
"Product Catalog": "Private Equity Investments, Real Estate Funds, Credit Asset Management, Portfolio Management Services, Advisory Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 14212824000.0,
"Ticker": "NYSE:BX",
"EBITDA": "",
"Net Income": 3019214000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 21.2428,
"EPS Diluted": 3.87,
"ROA (%)": 13.2632,
"Unlevered FCF": "",
"D/E": 66.5307,
"Market Cap": 89541313533.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 29.542635,
"Acquisitions": "Air Control Concepts (2026), Alliance Technical Group (2026), Ace Insurance Brokers (2025), Hologic (2025), JUNO HAIR (2025), Shermco Industries (2025), Enverus (2025), NetBrain Technologies (2025), Sunseeker Resort (2025), Warehouse Reit (2025)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Brex presents a defensible financial infrastructure play with established enterprise traction, fitting Blackstone's fintech investment thesis and portfolio scaling strategy. ",
"Commentary": "Blackstone gains exposure to embedded corporate finance through a proven spend management platform serving high-growth companies. Brex enhances portfolio synergies across B2B fintech assets while offering cross-sell potential within Blackstone's enterprise software holdings.",
"Deal Feasibility Score": 7.0,
"Deal Feasibility Rationale": "Blackstone deploys billion-dollar acquisitions routinely; Brex's $1.7B total funding positions it within Blackstone's demonstrated transaction capacity for growth-stage fintech platforms. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Deal size aligns closely with recent fintech acquisitions including Priority Software ($800M), Vungle ($750M), NetBrain ($750M), and Sony Payment Services ($280M). ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Brex offers embedded finance capabilities that could complement Blackstone's fintech portfolio holdings, particularly in B2B payment infrastructure and SaaS monetization layers. "
},
{
"Permalink": "ben-franklin-finance",
"Name": "Ben Franklin Finance",
"Website": "benfranklinfinance.com",
"HQ City": "Greenwood",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2015",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial Services and Loans",
"Core Offering": "Ben Franklin Finance is a service provider offering diverse financial solutions. Their core offering includes loan financing services, with a focus on facilitating tuition financing, private auto loans, and credit cards. In addition, they offer billing and tuition financing services. An essential part of their service portfolio is their accounts receivable and billing management software, supporting efficient financial management for businesses and individuals alike.",
"Product Catalog": "",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCQB:BFFI",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "dynamic-materials-corporation",
"Name": "DMC Global",
"Website": "dmcglobal.com",
"HQ City": "Broomfield",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1965",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Industrial metal products",
"Core Offering": "DMC Global specializes in providing technical products and processes for energy, industrial, and infrastructure markets, including explosion-welded clad metal plates and commercial construction products.",
"Product Catalog": "Explosion-welded clad metal plates, Architectural building products, Oilfield products, Welding services, Industrial processing equipment",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 609840000.0,
"Ticker": "NASDAQ:BOOM",
"EBITDA": 40079000.0,
"Net Income": -13452000.0,
"EBITDA Margin (%)": 6.572,
"Net Income Margin (%)": -2.2058,
"EPS Diluted": -0.9,
"ROA (%)": 0.5854,
"Unlevered FCF": 46569250.0,
"D/E": 21.1558,
"Market Cap": 108313548.0,
"Enterprise Value": 354281548.0,
"EV/Revenue (LTM)": 0.580942,
"EV/EBITDA (LTM)": 8.839581,
"P/E (LTM)": -5.877777,
"Acquisitions": "Arcadia (2021), TRX Industries (2012), DynaEnergetics (2007), Nobelclad Europe (2001)",
"Investments": ""
},
{
"Permalink": "suro-capital",
"Name": "SuRo Capital",
"Website": "surocap.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2011",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Private Equity Investment Fund",
"Core Offering": "SuRo Capital Corp. invests in high-growth, venture-backed private companies, focusing on equity and equity-related investments to maximize total returns for its investors.",
"Product Catalog": "Venture capital investment, Secondary market transactions, Growth capital for startups, Equity investments",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": 12,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 1686298.0,
"Ticker": "NASDAQ:SSSS",
"EBITDA": "",
"Net Income": 48808336.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 2894.4075,
"EPS Diluted": 1.78,
"ROA (%)": -2.8592,
"Unlevered FCF": -5126102.0,
"D/E": 34.1656,
"Market Cap": 289928173.0,
"Enterprise Value": 311041663.0,
"EV/Revenue (LTM)": 184.45237,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 6.41573,
"Acquisitions": "",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Brex represents a strong fit with SuRo's late-stage fintech strategy, active AI infrastructure exposure, and existing portfolio companies serving similar venture-backed markets. ",
"Commentary": "SuRo Capital possesses the scale and portfolio alignment to pursue Brex, which fits the fund's late-stage fintech focus and complements existing investments like Varo and PayJoy. Brex's corporate finance platform serves the same venture-backed client base as multiple SuRo portfolio companies, creating natural cross-selling opportunities. The acquisition aligns with SuRo's documented strategy of deploying capital in high-growth, venture-backed private companies with billion-dollar-plus valuations.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "SuRo maintains a portfolio of billion-dollar valuation companies including OpenAI and CoreWeave; Brex's 1.7B funding history fits the fund's investment scale. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "SuRo actively invests in late-stage fintech and venture-backed companies; Brex matches the firm's portfolio strategy with companies like CoreWeave, Varo, and OpenAI. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Brex aligns with SuRo's portfolio focus on high-growth fintech and serves similar venture-backed clients as existing portfolio companies like Varo and PayJoy. "
},
{
"Permalink": "pam-transport",
"Name": "Pam Transport",
"Website": "pamtransport.com",
"HQ City": "Tontitown",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1980",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Truckload Transportation Logistics",
"Core Offering": "Pam Transport specializes in truckload transportation services, specifically operating dry van carriers that transport general commodities throughout the continental United States, Canada, and Mexico. They also provide logistics and brokerage services to enhance their transportation capabilities.",
"Product Catalog": "Truckload transportation, Logistics services, Brokerage, Equipment leasing, Driver training",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1654,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 598056000.0,
"Ticker": "NASDAQ:PTSI",
"EBITDA": 3762000.0,
"Net Income": -52607000.0,
"EBITDA Margin (%)": 0.629,
"Net Income Margin (%)": -8.7963,
"EPS Diluted": -2.48,
"ROA (%)": -6.9062,
"Unlevered FCF": 33921000.0,
"D/E": 162.0203,
"Market Cap": 183682458.0,
"Enterprise Value": 440987458.0,
"EV/Revenue (LTM)": 0.737368,
"EV/EBITDA (LTM)": 117.221547,
"P/E (LTM)": -3.535707,
"Acquisitions": "Metropolitan Trucking (2022)",
"Investments": ""
},
{
"Permalink": "sunlight-financial",
"Name": "Sunlight Financial",
"Website": "sunlightfinancial.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Contractor point-of-sale financing",
"Core Offering": "Sunlight Financial provides technology-enabled financing options for homeowners to fund solar energy installations and home improvement projects through contractor partnerships.",
"Product Catalog": "Solar financing solutions, Home improvement financing, Point-of-sale financing services",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"BlackRock",
"Franklin Templeton",
"Hudson Sustainable Group",
"Tiger Infrastructure Partners",
"FTV Capital",
"For Good Ventures",
"Route 66 Ventures",
"Neuberger Berman",
"Coatue",
"CIT Group",
"Global Atlantic"
],
"Revenue": 98506000.0,
"Ticker": "OTCPINK:SUNL",
"EBITDA": -64846000.0,
"Net Income": -315851000.0,
"EBITDA Margin (%)": -65.8294,
"Net Income Margin (%)": -320.6413,
"EPS Diluted": -77.8,
"ROA (%)": -9.7408,
"Unlevered FCF": 9960500.0,
"D/E": 7.4667,
"Market Cap": 52328.0,
"Enterprise Value": 103602328.0,
"EV/Revenue (LTM)": 1.051736,
"EV/EBITDA (LTM)": -1.597667,
"P/E (LTM)": -0.000155,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "banc-of-california",
"Name": "Banc of California",
"Website": "bancofcal.com",
"HQ City": "Irvine",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1941",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail and Commercial Banking",
"Core Offering": "Banc of California offers a variety of banking services including personal and commercial banking, treasury management, lending solutions, and specialized financial services targeted at businesses and individuals.",
"Product Catalog": "Deposit products, Loans, Treasury management services, Wealth management",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Patriot Financial Partners"
],
"Revenue": 1048925000.0,
"Ticker": "NYSE:BANC",
"EBITDA": "",
"Net Income": 228973000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 21.8293,
"EPS Diluted": "",
"ROA (%)": 0.67,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 2819383368.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 15.892302,
"Acquisitions": "PacWest Bancorp (2023), Deepstack Technologies (2022), Pacific Mercantile Bank (2021)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and synergy fit offset by material scale challenges, though public bank status and revenue base provide some acquisition capacity. ",
"Commentary": "Brex adds mission-critical corporate card and expense automation capabilities that integrate seamlessly with Banc of California's Deepstack payment infrastructure and treasury suite. The fintech's startup-focused distribution opens a high-growth client segment while enabling significant cross-sell into Banc of California's commercial lending and cash management products. However, Brex's $1.7B funding and substantial employee base present meaningful scale and integration risk for a $1B revenue acquirer.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment: Brex total funding of $1.7B and 1,001-5,000 employees far exceeds Banc of California's $1B revenue and likely employee base. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex corporate cards, expense management, and bill payment directly complement Banc of California's existing treasury management and payment solutions with minimal overlap. ",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Pacific Mercantile Bank acquisition at $235M and PacWest Bancorp deal demonstrate appetite for transformative fintech and banking targets in this size range. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Deepstack payment processing integration with Brex cards, cross-sell treasury services to Brex startup base, cost synergies from unified tech stack. "
},
{
"Permalink": "northern-trust",
"Name": "Northern Trust",
"Website": "northerntrust.com",
"HQ City": "Chicago",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1889",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Institutional Investment Wealth Management",
"Core Offering": "Northern Trust provides a comprehensive range of financial services including investment management, asset servicing, and wealth management for corporations, institutions, and individuals.",
"Product Catalog": "Investment Management Services, Asset Servicing Solutions, Wealth Management Solutions, Banking Solutions",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 29301,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 8093900000.0,
"Ticker": "NASDAQ:NTRS",
"EBITDA": "",
"Net Income": 1736900000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 21.4593,
"EPS Diluted": 8.74,
"ROA (%)": 1.0443,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 26206231438.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.179633,
"Acquisitions": "Parilux (2021), BEx LLC (2018), Aviate Global (2015), Omnium (2011)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Product adjacency exists, yet fintech operating model, valuation, and M&A track record misalignment constrain strategic fit. ",
"Commentary": "Northern Trust gains corporate spend-management adjacency serving its banking clients, but Brex's venture-backed, debt-financed structure and absence of fintech platform deals in Northern Trust's history limit natural fit and integration confidence.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Northern Trust's 8.1B revenue provides capital capacity, but Brex's 1.7B total funding and debt-funded status present valuation and integration stretch. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment complement Northern Trust's wealth and asset servicing lines for corporate clients. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Northern Trust acquires smaller asset servicing and advisory firms (Parilux, BEx, Aviate); fintech platform acquisitions absent from history. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell Brex spend tools to Northern Trust's corporate banking clients; limited cost synergies given distinct operational models. "
},
{
"Permalink": "amer-pacific-rim-com-grp",
"Name": "Amer Pacific Rim Com Grp",
"Website": "aprcg.com",
"HQ City": "Citra",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1996",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "B2B cross-border e-commerce platform",
"Core Offering": "Amer Pacific Rim Com Grp operates an e-commerce platform that connects small and medium-sized U.S. businesses with consumers in Hong Kong and China, facilitating the promotion and sale of \"Made in the USA\" products and services. They provide logistical support and transaction solutions for these businesses.",
"Product Catalog": "E-commerce solutions, Logistics support, Currency conversion services",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": 19,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCQB:APRM",
"EBITDA": "",
"Net Income": -118167.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": -22.1653,
"Unlevered FCF": "",
"D/E": 329.8551,
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "far-point-acquisiti",
"Name": "Far Point Acquisiti",
"Website": "farpoint.ventures",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2018",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Special Purpose Acquisition Company",
"Core Offering": "Far Point Acquisition Corporation is primarily focused on identifying and executing business opportunities through mergers, capital stock swaps, asset acquisitions, and similar transactions. The company aims to leverage these strategies to facilitate growth and value creation in the sectors it targets for investment.",
"Product Catalog": "",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:FPAC",
"EBITDA": "",
"Net Income": 9047005.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": -0.2235,
"Unlevered FCF": -1384067.0,
"D/E": "",
"Market Cap": 845178125.0,
"Enterprise Value": 844126400.0,
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 93.42119,
"Acquisitions": "",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "SPAC structure supports scale, but absence of strategic rationale or portfolio synergies limits value creation beyond public market access. ",
"Commentary": "Far Point operates as a blank-check vehicle designed to acquire high-growth companies through de-SPAC transactions. Brex's corporate spend platform serves startups and enterprises with $1.7B in total funding, fitting the SPAC deal profile. However, without disclosed portfolio assets or strategic operational synergies, the transaction offers limited value beyond public market liquidity.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "Far Point operates as a SPAC with acquisition mandate; Brex's $1.7B funding and growth trajectory align with typical SPAC de-SPAC deal sizing. ",
"Product Synergy Score": 5.0,
"Product Synergy Rationale": "Far Point Acquisition Corporation is a SPAC financial sponsor; product fit scoring defaults to 5 per framework for non-strategic acquirers. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "SPACs frequently pursue high-growth fintech targets in the $1B+ valuation range; Brex's profile matches typical SPAC de-SPAC transactions. ",
"Synergy Potential Score": 3.0,
"Synergy Potential Rationale": "Limited portfolio company data prevents identification of concrete revenue or cost synergies; SPAC structure offers minimal operational leverage. "
},
{
"Permalink": "oconee-state-bank",
"Name": "Oconee State Bank",
"Website": "oconeestatebank.com",
"HQ City": "Watkinsville",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1960",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Personal and Business Banking",
"Core Offering": "Oconee State Bank offers a range of personal and business banking services, including checking and savings accounts, loans, credit cards, and digital banking solutions.",
"Product Catalog": "Personal Checking Accounts, Business Checking Accounts, Savings Accounts, Loans: Consumer and Business, Credit Cards, Digital Banking Solutions",
"Employees (Crunchbase)": "101-250",
"Employees (LinkedIn)": 112,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 31230199.0,
"Ticker": "OTCPINK:OSBK",
"EBITDA": "",
"Net Income": 5631480.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 18.0321,
"EPS Diluted": "",
"ROA (%)": 0.8197,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 49830872.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 8.826251,
"Acquisitions": "Elberton Federal Savings and Loan (2021)",
"Investments": ""
},
{
"Permalink": "the-odp-corporation",
"Name": "The ODP Corporation",
"Website": "theodpcorp.com",
"HQ City": "Boca Raton",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1986",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "B2B services and products",
"Core Offering": "The ODP Corporation is a B2B service and product provider specializing in comprehensive distribution and omnichannel solutions. It operates through well-known entities such as Office Depot, ODP Business Solutions, Veyer, and Varis. The company excels in supply chain and distribution, offering a wide array of products and services to both businesses and consumers. Its operations are enhanced by an integrated digital procurement solution and a robust retail network, positioning it as a key player in the supply and service sector for various business needs.",
"Product Catalog": "",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 27414,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 6990000000.0,
"Ticker": "NASDAQ:ODP",
"EBITDA": 270000000.0,
"Net Income": -3000000.0,
"EBITDA Margin (%)": 3.8626,
"Net Income Margin (%)": -0.0429,
"EPS Diluted": 3.08,
"ROA (%)": 3.843,
"Unlevered FCF": 114500000.0,
"D/E": 163.8166,
"Market Cap": 843299968.0,
"Enterprise Value": 1999299968.0,
"EV/Revenue (LTM)": 0.286023,
"EV/EBITDA (LTM)": 7.404815,
"P/E (LTM)": 9.090909,
"Acquisitions": "BuyerQuest (2021)",
"Investments": ""
},
{
"Permalink": "fs-kkr-advisor",
"Name": "FS/KKR Advisor",
"Website": "fskkrcapitalcorp.com",
"HQ City": "Philadelphia",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2007",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Investment Adviser Services",
"Core Offering": "FS/KKR Advisor, a partnership between FS Investments and KKR Credit, serves as an investment advisor and publicly traded business development company (BDC). Focusing on U.S. private middle market companies, it offers tailored credit solutions, thus formulating strategies to address these companies' unique financial needs.",
"Product Catalog": "",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"SunTrust Robinson Humphrey",
"JP Morgan Chase",
"ING Capital LLC",
"BMO Capital Markets"
],
"Revenue": 1519000000.0,
"Ticker": "NYSE:FSK",
"EBITDA": "",
"Net Income": 11000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 0.7241,
"EPS Diluted": "",
"ROA (%)": 5.0987,
"Unlevered FCF": 639500000.0,
"D/E": 130.518,
"Market Cap": 2831471637.0,
"Enterprise Value": 10257471637.0,
"EV/Revenue (LTM)": 6.752779,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 257.409104,
"Acquisitions": "",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "FS/KKR's BDC platform and 200 middle-market portfolio companies align with Brex's corporate spend management offerings, enabling meaningful cross-portfolio distribution and credit origination synergies. ",
"Commentary": "FS/KKR Advisor operates a $1.5B revenue BDC platform serving 200 middle-market portfolio companies, precisely matching Brex's target customer base of startups and growing businesses. Acquiring Brex creates immediate cross-sell opportunities for corporate cards, expense management, and bill payment across the existing portfolio while embedding credit origination capabilities into KKR's middle-market dealflow.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "FS/KKR generates $1.5B revenue with $11M net income and manages a BDC platform; scale and capital base support acquiring a debt-funded fintech with $1.7B raised. ",
"Product Synergy Score": 5.0,
"Product Synergy Rationale": "FS/KKR operates as a BDC and asset manager, making product fit non-applicable for this financial sponsor evaluation. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "FS/KKR originates 75% of deals as lead or sole investor in middle-market companies; Brex's $1.7B funding and fintech profile fits BDC platform acquisition strategy. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Brex serves middle-market companies matching FS/KKR's 200 portfolio companies, creating cross-sell opportunities for corporate cards, expense management, and bill payment across existing investments. "
},
{
"Permalink": "newscorporation",
"Name": "News Corp",
"Website": "newscorp.com",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1979",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Media Publishing Services",
"Core Offering": "News Corp is a diversified media company that creates and distributes authoritative content across various formats, including news, publishing, and digital real estate services. It operates prominent brands such as The Wall Street Journal, HarperCollins, and Realtor.com, reaching consumers worldwide.",
"Product Catalog": "News and information services, Digital real estate services, Book publishing, Subscription video services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 3858,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Liberty Media"
],
"Revenue": "",
"Ticker": "ASX:NWS",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Oil Price Information Service (OPIS) (2021), Investor's Business Daily (2021), News Corp India (2017), Wireless Group plc (2016), Unruly (2015), VCCircle (2015), BigDecisions (2014), NWS Digital India Pvt Ltd (2014), Move (2014), Harlequin (2014)",
"Investments": ""
},
{
"Permalink": "ofs-credit-company",
"Name": "Ofs Credit Company",
"Website": "ofscreditcompany.com",
"HQ City": "Chicago",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1994",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Investment and finance services",
"Core Offering": "OFS Credit Company is an investment firm focused on generating current income and capital appreciation. It achieves this mainly through investments in collateralized loan obligations, both equity and, to a lesser degree, debt securities. This targeted investment strategy forms the cornerstone of the company's core offerings.",
"Product Catalog": "",
"Employees (Crunchbase)": "11-50",
"Employees (LinkedIn)": 37,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 44151443.0,
"Ticker": "NASDAQ:OCCI",
"EBITDA": "",
"Net Income": -9912509.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": -22.4511,
"EPS Diluted": "",
"ROA (%)": 7.3974,
"Unlevered FCF": 20578367.0,
"D/E": 74.4426,
"Market Cap": 86682451.0,
"Enterprise Value": 187090595.0,
"EV/Revenue (LTM)": 4.237474,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": -7.682313,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "customers-bank",
"Name": "Customers Bank",
"Website": "customersbank.com",
"HQ City": "Washington",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1997",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Commercial and Retail Banking",
"Core Offering": "Customers Bank provides a range of financial products and services, including commercial and retail banking, lending, and cash management primarily targeting individuals and businesses.",
"Product Catalog": "Commercial and industrial loans, Consumer loans, Cash management services, Real estate financing, SBA loans",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 993,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 720354000.0,
"Ticker": "NYSE:CUBI",
"EBITDA": "",
"Net Income": 224088000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 31.108,
"EPS Diluted": 6.26,
"ROA (%)": 0.9494,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 2427353745.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.333865,
"Acquisitions": "",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Strong product and synergy alignment offset by acquisition feasibility constraints given Brex's scale and likely valuation requirements relative to Customers Bank's balance sheet. ",
"Commentary": "Customers Bank operates commercial banking and cash management for businesses, offering natural distribution for Brex's corporate cards and expense management platform. Revenue synergies exist through cross-selling to existing commercial clients, while cost efficiencies emerge from consolidated fintech infrastructure. However, Brex's substantial funding base and enterprise-grade platform likely command a valuation stretching Customers Bank's financial capacity, creating meaningful execution risk despite compelling strategic logic.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "Customers Bank's $720M revenue provides some capacity, but Brex's $1.7B funding and likely multi-billion valuation creates feasibility concerns for this mid-sized acquirer. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO software directly complement Customers Bank's commercial banking and cash management capabilities for business clients. ",
"Deal Precedent Score": 3.0,
"Deal Precedent Rationale": "Scale misalignment: Customers Bank employee count unavailable, but $720M revenue acquirer pursuing $1.7B total funding fintech with 1000+ employees presents meaningful stretch. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Revenue synergies through cross-selling Brex's expense management and corporate cards to Customers Bank's commercial clients; cost leverage via shared fintech infrastructure and distribution. "
},
{
"Permalink": "new-york-community-bancorp",
"Name": "New York Community Bancorp",
"Website": "mynycb.com",
"HQ City": "Westbury",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1859",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking and Mortgage Lending",
"Core Offering": "New York Community Bancorp is a bank holding company specializing in retail banking and multi-family mortgage loans focused on affordable housing. It provides banking services through its two subsidiaries, catering to both consumer and commercial clients.",
"Product Catalog": "Multi-family mortgage loans, One-to-four family loans, Commercial banking services, Consumer lending services, ATM services",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 1568,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Hudson Bay Capital Management",
"Reverence Capital Partners",
"Liberty Strategic Capital",
"Citadel Securities"
],
"Revenue": "",
"Ticker": "NYSE:NYCB",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Flagstar Financial (2021), Roslyn Bancorp (2003)",
"Investments": ""
},
{
"Permalink": "alliance-data-systems",
"Name": "Alliance Data Systems",
"Website": "alliancedata.com",
"HQ City": "Plano",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1996",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Marketing loyalty analytics services",
"Core Offering": "Alliance Data Systems offers marketing, loyalty, and credit solutions to businesses across various sectors, facilitating customer acquisition and relationship management through integrated data-driven strategies.",
"Product Catalog": "Loyalty programs, Direct marketing, Credit card services, Customer care, Payment processing",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:ADS",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Bread (2020), Blispay (2019), Conversant (2014), Advecor (2012), DoubleClick Email Solutions (2006), ICOM Information & Communications (2006), Atrana Solutions (2005), Capstone Consulting Partners (2004), Epsilon (2004), Orcom Solutions (2003)",
"Investments": "",
"Overall Score": 7.0,
"Overall Score Rationale": "Strong product and strategic fit offset by unclear acquisition feasibility due to missing Alliance Data financial scale data and Brex's high valuation. ",
"Commentary": "Alliance Data possesses natural synergies with Brex through credit and payment infrastructure plus retailer distribution, echoing prior Bread and Conversant acquisitions. However, Brex's substantial $1.7 billion funding and likely multi-billion valuation raise affordability concerns without confirmed Alliance Data revenue and balance sheet capacity.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Data not provided for Alliance Data's employee count or revenue, preventing validation of 3x scale requirement; Brex's $1.7B funding suggests substantial valuation stretch. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment capabilities directly complement Alliance Data's credit card services and payment processing infrastructure. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Acquisition mirrors Bread ($450M) and Conversant ($2.3B) deals in financial technology and customer data platforms; consistent fintech expansion strategy. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex's spend management platform to Alliance Data's retail partner base; leverage Epsilon's data analytics to enhance Brex's SMB targeting; integrate payment processing rails. "
},
{
"Permalink": "renasant-bank",
"Name": "Renasant Bank",
"Website": "renasantbank.com",
"HQ City": "Tupelo",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1904",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Banking and Financial Services",
"Core Offering": "Renasant Bank provides a variety of banking services including personal and business checking and savings accounts, loans for individuals and businesses, as well as wealth management services.",
"Product Catalog": "Checking Accounts, Savings Accounts, Loans, Wealth Management, Insurance Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1995,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 878392000.0,
"Ticker": "NASDAQ:RNST",
"EBITDA": "",
"Net Income": 181272000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 20.6367,
"EPS Diluted": 2.07,
"ROA (%)": 0.8094,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 3425591373.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 17.830917,
"Acquisitions": "The First Bank (2024), Republic Business Credit (2023), Southeastern Commercial Finance (2022), Brand Group Holdings (2018), Metropolitan Bank (2017), KeyWorth Bank (2016), Heritage Financial Group (2014)",
"Investments": ""
},
{
"Permalink": "discover-financial-services",
"Name": "Discover",
"Website": "discover.com",
"HQ City": "Deerfield",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1985",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Consumer Financial Services",
"Core Offering": "Discover provides a range of financial products and services including credit cards, personal loans, home equity loans, and banking services, all with rewards-driven offerings.",
"Product Catalog": "Credit Cards, Personal Loans, Home Equity Loans, Online Banking",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 21793,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 12999000000.0,
"Ticker": "NYSE:DFS",
"EBITDA": "",
"Net Income": 4535000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 34.8872,
"EPS Diluted": 17.72,
"ROA (%)": 3.0298,
"Unlevered FCF": "",
"D/E": 90.6727,
"Market Cap": 50343258268.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 11.293871,
"Acquisitions": "Home Loan Center (2011), Student Loan Corporation (2010), First National Bank Alaska (2010), Diners Club International (2008)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product adjacency, clear revenue synergies, and Discover's financial capacity to execute align well with corporate card expansion strategy. ",
"Commentary": "Discover gains immediate entry into corporate spend management and startup banking, leveraging its payment infrastructure to monetize Brex's embedded finance platform. The acquisition extends Discover's addressable market from consumer to B2B while enabling cross-network economics.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Discover's $13B revenue and $4.5B net income comfortably support acquisition of Brex with $1.7B total funding and 1,001-5,000 employees. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement Discover's consumer credit and online banking with business-focused financial tools. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Diners Club acquisition demonstrates appetite for card network expansion; Brex's corporate focus parallels diversification into adjacent lending and financial services. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Discover's payment network to Brex's startup clients, reduce customer acquisition costs through digital channels, and expand into high-growth B2B segment. "
},
{
"Permalink": "green-dot-corporation",
"Name": "Green Dot",
"Website": "greendot.com",
"HQ City": "Austin",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1999",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Digital Banking Services",
"Core Offering": "Green Dot provides digital banking services, including prepaid debit cards, checking accounts, and financial management tools designed to facilitate seamless banking and money transfers for consumers and businesses.",
"Product Catalog": "Unlimited Cash Back Bank Account, GO2bank Visa Debit Card, Pay As You Go Visa Debit Card, Cash Back Visa Debit Card, MoneyPak",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1592,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"TCV",
"Sequoia Capital",
"TCA Venture Group"
],
"Revenue": 2074339000.0,
"Ticker": "NYSE:GDOT",
"EBITDA": "",
"Net Income": -98866000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": -4.7661,
"EPS Diluted": -1.79,
"ROA (%)": -1.7315,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 622356985.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": -6.241873,
"Acquisitions": "Republic Bank-Tax Refund Solutions (2021), UniRush Financial Services (2017), AccountNow (2015), Tax Products Group (2014), Loopt (2012), eCommLink (2012)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Strong product and synergy alignment offset by meaningful scale and financial stretch given Brex's funding magnitude and Green Dot's negative net income. ",
"Commentary": "Green Dot gains immediate B2B capabilities through Brex's corporate card and expense management platform, unlocking cross-sell into its 80M-account base and mid-market distribution. However, Brex's $1.7B funding and operational scale present execution risk given Green Dot's current profitability challenges and smaller historical deal appetite.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "Green Dot's $2.07B revenue provides acquisition capacity, but Brex's $1.7B total funding and 1,000+ employees presents a material stretch relative to historical deals. ",
"Product Synergy Score": 8.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment directly complement Green Dot's consumer-focused debit and prepaid products, enabling B2B expansion. ",
"Deal Precedent Score": 6.0,
"Deal Precedent Rationale": "Republic Bank and Tax Products Group acquisitions demonstrate willingness for financial services platforms, though Brex's $1.7B funding exceeds prior deal sizes. ",
"Synergy Potential Score": 7.0,
"Synergy Potential Rationale": "Cross-sell Brex corporate solutions to Green Dot's 80M accounts, integrate expense automation into existing digital banking platform, leverage shared BaaS infrastructure. "
},
{
"Permalink": "enterprise-bank-trust",
"Name": "Enterprise Bank & Trust",
"Website": "enterprisebank.com",
"HQ City": "Clarkton",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1988",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail and commercial banking",
"Core Offering": "Enterprise Bank & Trust provides a range of banking and financial services, including business and personal banking, lending, and wealth management services for individuals and businesses.",
"Product Catalog": "Personal Banking Services, Business Banking Services, Wealth Management Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 1592,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 673715000.0,
"Ticker": "NASDAQ:EFSC",
"EBITDA": "",
"Net Income": 201374000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 29.89,
"EPS Diluted": 5.31,
"ROA (%)": 1.2242,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 2014468723.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 10.297551,
"Acquisitions": "First Choice Bancorp (2021), Seacoast Commerce Bank (2020), Los Alamos National Bank (2018)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Product alignment exists but execution risk remains high given Enterprise's traditional M&A pattern, Brex's scale, and integration complexity of fintech operating model. ",
"Commentary": "Enterprise gains digital spend management capabilities addressing CFO workflow gaps in its commercial portfolio. However, Brex's $1.7B funding base and fintech valuation multiples stretch Enterprise's $400M deal capacity evidenced in prior bank acquisitions. Cultural integration of a venture-backed technology platform into a relationship-driven regional bank presents operational risk despite clear product synergies with existing business banking clients.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment evident: Enterprise's $674M revenue against Brex's $1.7B total funding and 1000-5000 employee base creates affordability concerns despite meeting revenue threshold. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and accounting automation complement Enterprise's existing business banking and cash management offerings for commercial clients. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Prior deals averaged $256M for traditional banks; Brex represents a $1.7B fintech with fundamentally different business model and valuation multiples. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunity to Enterprise's existing SMB base, potential cost savings in back-office operations, and enhanced digital capabilities for business clients. "
},
{
"Permalink": "adp",
"Name": "ADP",
"Website": "adp.com",
"HQ City": "Roseland",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1949",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Human Capital Management Solutions",
"Core Offering": "ADP provides payroll and human capital management solutions, including HR outsourcing, benefits administration, and insurance services to businesses of all sizes.",
"Product Catalog": "Payroll Services, Human Capital Management Solutions, HR Outsourcing, Benefits Administration, Insurance Services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 91968,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 20560900000.0,
"Ticker": "NASDAQ:ADP",
"EBITDA": 6025200000.0,
"Net Income": 4079700000.0,
"EBITDA Margin (%)": 29.3041,
"Net Income Margin (%)": 19.842,
"EPS Diluted": 9.98,
"ROA (%)": 6.3152,
"Unlevered FCF": 3800950000.0,
"D/E": 148.7653,
"Market Cap": 81044257585.0,
"Enterprise Value": 82441657585.0,
"EV/Revenue (LTM)": 4.009633,
"EV/EBITDA (LTM)": 13.682808,
"P/E (LTM)": 20.168336,
"Acquisitions": "Pequity (2025), WorkForce Software (2024), Sora (2023), Securax Tech Solutions (2023), Integrated Design (2021), Celergo (2018), WorkMarket (2018), Global Cash Card (2017), The Marcus Buckingham Company (2017), Payroll S.A. (2013)",
"Investments": "",
"Overall Score": 6.0,
"Overall Score Rationale": "Moderate strategic fit with cross-sell potential offset by high valuation risk and limited HCM product integration. ",
"Commentary": "ADP possesses the scale and distribution to embed Brex expense solutions across its million-client base, enabling payroll-to-spend workflow integration. However, Brex's elevated valuation and limited core HCM overlap present execution and ROI risk relative to tighter adjacencies.",
"Deal Feasibility Score": 4.0,
"Deal Feasibility Rationale": "ADP's $20.6B revenue provides scale for acquisition, but Brex's $1.7B total funding and debt-funded status complicate valuation and deal structure. ",
"Product Synergy Score": 6.0,
"Product Synergy Rationale": "Brex corporate cards and expense management complement ADP payroll and benefits but lack deep integration into core HCM workflows. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Mirrors WorkForce Software $1.2B acquisition in HR tech adjacency; prior deals in financial services like Global Cash Card support fintech expansion. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities to ADP's 1M+ clients and potential expense-payroll integration provide revenue lift, but limited cost synergies identified. "
},
{
"Permalink": "oracle",
"Name": "Oracle",
"Website": "oracle.com",
"HQ City": "Austin",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1977",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Enterprise Software Solutions",
"Core Offering": "Oracle provides integrated cloud applications and platform services, offering solutions such as database management systems, enterprise resource planning (ERP) software, and an array of other enterprise IT solutions.",
"Product Catalog": "Database technology, Cloud applications, Enterprise resource planning software, AI platforms, Infrastructure services",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Goldman Sachs",
"Citi",
"Bank of America",
"HSBC",
"JPMorgan Chase & Co.",
"Sequoia Capital",
"Deutsche Bank"
],
"Revenue": 57399000000.0,
"Ticker": "NYSE:ORCL",
"EBITDA": 22310000000.0,
"Net Income": 12443000000.0,
"EBITDA Margin (%)": 38.8682,
"Net Income Margin (%)": 21.678,
"EPS Diluted": 4.34,
"ROA (%)": 7.255,
"Unlevered FCF": 2923250000.0,
"D/E": 519.586,
"Market Cap": 417688160580.0,
"Enterprise Value": 515955160580.0,
"EV/Revenue (LTM)": 8.988922,
"EV/EBITDA (LTM)": 23.126632,
"P/E (LTM)": 33.463133,
"Acquisitions": "Next Technik (2023), Newmetrix (2022), FOEX GmbH (2022), Adi Insights (2022), Federos (2021), Cerner (2021), Nor1 (2020), Sauce Video (2020), CrowdTwist (2019), Oxygen Systems (2019)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong strategic fit with Oracle's cloud applications suite and clear precedent in acquiring enterprise SaaS platforms with integrated financial workflows. ",
"Commentary": "Oracle commands sufficient scale and financial resources to acquire Brex comfortably. Brex extends Oracle's Fusion Cloud ERP into live spend management and corporate card services, filling a gap in Oracle's financial software stack. Cross-sell opportunities across Oracle's enterprise customer base and integration with existing ERP workflows justify pursuit.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Oracle's $57.4B revenue and $12.4B net income provide ample financial capacity to acquire Brex; deal would represent less than 3 percent of annual revenue. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards and expense management complement Oracle's ERP and HCM offerings, extending financial workflow capabilities to embedded spend management. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Oracle's acquisition of NetSuite for $9.3B, Taleo for $1.9B, and Eloqua for $871M demonstrates pattern of buying enterprise SaaS platforms in adjacent financial and operational software. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell to Oracle's 400,000 enterprise customers presents revenue opportunity; integration with Fusion ERP automates spend workflows; GTM synergies from Oracle's direct sales force. "
},
{
"Permalink": "webfilings",
"Name": "Workiva",
"Website": "workiva.com",
"HQ City": "Ames",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2008",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Integrated reporting platform",
"Core Offering": "Workiva provides a cloud-based platform for integrated reporting that connects financial data with environmental, social, and governance (ESG) information, enabling organizations to prepare and disclose reports with enhanced accuracy and compliance.",
"Product Catalog": "Workiva Platform, Financial Reporting Solutions, ESG Reporting Solutions, GRC Solutions, XBRL Services",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": 3176,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Bluestem Capital"
],
"Revenue": 884568000.0,
"Ticker": "NYSE:WK",
"EBITDA": -31451000.0,
"Net Income": -26169000.0,
"EBITDA Margin (%)": -3.5555,
"Net Income Margin (%)": -2.9583,
"EPS Diluted": "",
"ROA (%)": -1.8536,
"Unlevered FCF": 143296375.0,
"D/E": -14667.9175,
"Market Cap": 3393596354.0,
"Enterprise Value": 3299323354.0,
"EV/Revenue (LTM)": 3.72987,
"EV/EBITDA (LTM)": -104.903607,
"P/E (LTM)": -128.397557,
"Acquisitions": "Sustain.Life (2024), Parseport (2022), OneCloud (2021)",
"Investments": ""
},
{
"Permalink": "entergy-arkansas-llc",
"Name": "Entergy Arkansas Llc",
"Website": "entergy-arkansas.com",
"HQ City": "Little Rock",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1913",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Electric Utility Provider",
"Core Offering": "Entergy Arkansas LLC provides electric power production and distribution services to residential and business customers in Arkansas, including energy efficiency programs and support for community development.",
"Product Catalog": "Electricity generation, Energy distribution services, Energy efficiency programs, Community support services, Billing and financial assistance",
"Employees (Crunchbase)": "1001-5000",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "NYSE:EAB",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "impinj",
"Name": "Impinj",
"Website": "impinj.com",
"HQ City": "Seattle",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2000",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "RAIN RFID Solutions",
"Core Offering": "Impinj is a leading provider of RAIN RFID solutions offering Item Intelligence for various industries, including retail, healthcare, food and beverage, and pharmaceuticals. Their technology empowers the Internet of Things to identify, locate, and authenticate billions of items. Impinj's Item Intelligence platform boasts the world's most comprehensive and widely adopted RAIN RFID product portfolio, enabling superior business intelligence across industries.",
"Product Catalog": "",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": 428,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"GF Private Equity",
"YFY Global Investment BVI Corp.",
"Mobius Venture Capital",
"UPS Ventures",
"Polaris Partners",
"Samsung Ventures",
"Cipio Partners",
"Polaris",
"AllianceBernstein",
"Madrona",
"Unilever Ventures",
"Inventec Corporation",
"VentureTech Alliance",
"Intel Capital",
"Viterbi Group",
"ARCH Venture Partners"
],
"Revenue": 361075000.0,
"Ticker": "NASDAQ:PI",
"EBITDA": 14303000.0,
"Net Income": -10847000.0,
"EBITDA Margin (%)": 3.9612,
"Net Income Margin (%)": -3.004,
"EPS Diluted": -0.37,
"ROA (%)": -0.089,
"Unlevered FCF": 39694375.0,
"D/E": 145.3885,
"Market Cap": 3081818070.0,
"Enterprise Value": 3210680070.0,
"EV/Revenue (LTM)": 8.892003,
"EV/EBITDA (LTM)": 224.475989,
"P/E (LTM)": -275.201865,
"Acquisitions": "Voyantic (2023)",
"Investments": ""
},
{
"Permalink": "health-in-tech-9d71",
"Name": "Health in Tech",
"Website": "healthintech.com",
"HQ City": "Norwalk",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2014",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Insurance technology platform",
"Core Offering": "Health In Tech is an insurance technology platform that simplifies the provision of self-funded health plans and stop-loss insurance for small businesses, enabling brokers to provide efficient, customizable health benefit solutions with rapid quoting and administration.",
"Product Catalog": "Self-Funded Health Plans, EDIYBS Quoting Platform, HI Card (Healthcare Management), HI Performance Network (Provider Network), Stone Mountain Risk Stop-Loss Solutions",
"Employees (Crunchbase)": "51-100",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 33327511.0,
"Ticker": "NASDAQ:HIT",
"EBITDA": "",
"Net Income": 1278842.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 3.8371,
"EPS Diluted": 0.02,
"ROA (%)": 4.9166,
"Unlevered FCF": -2304041.0,
"D/E": 0.817,
"Market Cap": 93092751.0,
"Enterprise Value": 85562809.0,
"EV/Revenue (LTM)": 2.567333,
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 71.0,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "capital-one",
"Name": "Capital One",
"Website": "capitalone.com",
"HQ City": "Mclean",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1994",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "",
"Core Offering": "Capital One offers a wide range of banking products, including credit cards, checking and savings accounts, and financing solutions for consumers and businesses.",
"Product Catalog": "Credit Cards, Checking Accounts, Savings Accounts, Auto Loans, Business Banking",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Berkshire Hathaway"
],
"Revenue": 32779000000.0,
"Ticker": "NYSE:COF",
"EBITDA": "",
"Net Income": 2453000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 7.4834,
"EPS Diluted": 3.36,
"ROA (%)": 0.3602,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 114214900275.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 54.933456,
"Acquisitions": "Brex (2026), Discover (2024), Velocity Black (2023), TripleTree (2021), Lola.com (2021), Freebird (2020), KippsDeSanto & Co. (2019), United Income (2019), BlueTarp Financial (2019), Jewel Commerce (2019)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Brex delivers critical SMB spend-management technology Capital One lacks, backed by proven M&A appetite in fintech and absolute deal affordability",
"Commentary": "Capital One possesses the revenue scale and M&A track record to absorb Brex comfortably, filling a strategic gap in software-driven corporate spend management for mid-market and enterprise clients.",
"Deal Feasibility Score": 10.0,
"Deal Feasibility Rationale": "Capital One's $32.8B revenue and demonstrated $5.15B Brex acquisition capability make this transaction highly feasible and appropriately scaled",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate card, expense management, and bill payment directly expand Capital One's business banking suite beyond traditional credit cards and checking accounts",
"Deal Precedent Score": 9.0,
"Deal Precedent Rationale": "Brex acquisition at $5.15B mirrors strategic rationale of Discover ($35.3B) and historical fintech tuck-ins like BlueTarp, Wikibuy, and United Income",
"Synergy Potential Score": 9.0,
"Synergy Potential Rationale": "Cross-sell Brex's software-first expense platform to Capital One's business banking clients, embed Capital One's infrastructure into Brex, reduce redundant overhead in card operations"
},
{
"Permalink": "hywin-wealth-management",
"Name": "Santech Holdings",
"Website": "santechholdings.com",
"HQ City": "Edmond",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2006",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Wealth Management Services",
"Core Offering": "Hywin Wealth Management, a branch of Hywin Holdings in China, specializes in providing wealth management services. Their core offering involves helping individuals and businesses wisely manage and grow their wealth through tailored financial strategies.",
"Product Catalog": "",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Carmel Holdings"
],
"Revenue": "",
"Ticker": "NASDAQ:STEC",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "servis1st-bank",
"Name": "Servis1st Bank",
"Website": "servisfirstbank.com",
"HQ City": "Birmingham",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Retail and Commercial Banking Services",
"Core Offering": "ServisFirst Bank provides a range of personal and commercial banking services, including deposits, loans, and cash management solutions. It focuses on meeting the financial needs of both individuals and businesses through tailored banking products.",
"Product Catalog": "Commercial lending services, Consumer lending services, Deposit accounts, Cash management services, Private banking services",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 635,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 525760000.0,
"Ticker": "NASDAQ:SFBS",
"EBITDA": "",
"Net Income": 276603000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 52.6101,
"EPS Diluted": 5.06,
"ROA (%)": 1.577,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 3996407998.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 14.454548,
"Acquisitions": "",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Moderate product and synergy fit undermined by scale mismatch and lack of M&A precedent, making execution risky despite strategic appeal. ",
"Commentary": "ServisFirst operates a commercial banking franchise with strong regional presence and cash management capabilities, while Brex brings embedded fintech and corporate card infrastructure serving startups and growth companies. The acquisition faces material scale constraints given Brex's substantial funding base and employee count relative to ServisFirst's regional footprint. Product synergies exist in cross-selling expense management to commercial clients, yet integration risk and stretched deal economics weaken feasibility absent transformational capital or partnership structures.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment evident: ServisFirst's 525M revenue against Brex's 1.7B funding and 1,001-5,000 employees represents a stretch acquisition for a regional bank. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and CFO workflow software complement ServisFirst's commercial banking and cash management suite, filling a gap in embedded fintech capabilities. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "No prior M&A history provided for ServisFirst; regional banks rarely pursue billion-dollar fintech platforms at this scale. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Revenue synergies from cross-selling Brex products to ServisFirst's commercial clients and cost synergies from unified treasury operations, though integration complexity remains. "
},
{
"Permalink": "pnc-financial-services-group",
"Name": "PNC",
"Website": "pnc.com",
"HQ City": "Pittsburgh",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1845",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Financial services and banking",
"Core Offering": "PNC, a prominent financial services company, focuses on providing an extensive range of bank deposit products and services to its community. Its operations, distributed across nineteen states along with the District of Columbia, comprise a significant regional banking franchise with over 2,700 branches, online and mobile services, along with 7,400 ATMs at its disposal. PNC is also well-respected for managing specialized financial businesses serving companies and governmental entities while demonstrating impressive assets worth approximately $271.2 billion (as of December 31, 2011).",
"Product Catalog": "",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 22320000000.0,
"Ticker": "NYSE:PNC",
"EBITDA": "",
"Net Income": 6936000000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 31.0752,
"EPS Diluted": 16.59,
"ROA (%)": 1.2344,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 84401331928.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 12.612417,
"Acquisitions": "FirstBank (2025), Linga rOS (2022), Tempus Technologies (2021), BBVA USA (2020), Ambassador Financial Group (2019), Fortis Advisors (2017), National City Corporation. (2008), Sterling Financial Corporation (2008), Albridge (2007), Yardville National Bancorp (2007)",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product alignment, concrete cross-sell and cost synergies, proven M&A track record in fintech tuck-ins, and comfortable acquisition capacity at PNC's scale. ",
"Commentary": "PNC gains immediate access to corporate card and expense management technology serving startups and growth companies, a segment underrepresented in its traditional commercial banking franchise. Brex's digital-native platform accelerates PNC's treasury and cash management modernization while creating cross-sell opportunities across 2,700 branches and existing middle-market relationships.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "PNC's $22.3B revenue and $7B net income provide ample capacity to acquire Brex at an estimated $2-3B valuation based on total funding of $1.7B. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex corporate cards, expense management, and CFO workflow software directly expand PNC's commercial banking capabilities into fintech-enabled spend management. ",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "PNC's multi-billion dollar bank acquisitions (BBVA USA at $11.6B, FirstBank at $4.1B) and fintech tuck-ins (Linga rOS, Tempus Technologies) demonstrate appetite for scale and technology. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex platform to PNC's existing small business and commercial clients, reduce operating costs through tech automation, and expand digital treasury solutions. "
},
{
"Permalink": "santander-mexico",
"Name": "Santander Mexico Financial",
"Website": "santander.com.mx",
"HQ City": "New York",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "1857",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Institutional",
"Product Category": "Financial Services Holding Company",
"Core Offering": "Santander Mexico, the second largest financial services holding company in Mexico based on net income, and fourth largest based on total assets, loans, and deposits as of June 30, 2012, offers a comprehensive range of financial services. These services are benchmarked according to Mexican Banking GAAP, ensuring adherence to local financial standards and regulations.",
"Product Catalog": "",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 8364,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "BMV:BSMXB",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "",
"Investments": "",
"Overall Score": 8.0,
"Overall Score Rationale": "Strong product adjacency, clear revenue synergies through cross-sell, and acquirer scale support commercial logic despite limited disclosed M&A history. ",
"Commentary": "Santander Mexico operates commercial banking, credit cards, and SME lending across Mexico with established digital channels. Brex delivers corporate spend management, expense automation, and embedded financial workflows serving startups and mid-market clients in the US. The combination extends Santander's SME and corporate product suite with modern CFO tools and introduces automated expense infrastructure absent in traditional Mexican banking.",
"Deal Feasibility Score": 8.0,
"Deal Feasibility Rationale": "Santander Mexico, as Mexico's second largest financial holding company by net income with established commercial banking operations, possesses the balance sheet and distribution to absorb Brex's 1.7B funding profile. ",
"Product Synergy Score": "",
"Product Synergy Rationale": "",
"Deal Precedent Score": 7.0,
"Deal Precedent Rationale": "Santander group has pursued fintech and digital banking expansion globally including Openbank US launch; Brex's scale aligns with typical bank fintech acquisitions in corporate banking modernization. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Cross-sell Brex's expense automation and corporate cards to Santander's SME and commercial banking base; leverage Santander's branch network for Brex client acquisition; integrate treasury services. "
},
{
"Permalink": "q2ebanking",
"Name": "Q2ebanking",
"Website": "q2ebanking.com",
"HQ City": "Austin",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2004",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Electronic Banking Technology Solutions",
"Core Offering": "Q2ebanking, based in Austin, Texas, is a pioneering tech company that creates mobile, voice, and virtual banking apps for financial institutions. Leveraging a dotnet-based platform, they provide reliable tech solutions for secure communication and transactions, anytime, anywhere. This includes online banking, mobile banking, voice banking, and a security application to curb fraud risks. Recognized as one of the fastest growing US companies in 2010 and 2011, Q2ebanking is committed to aiding community financial institutions to streamline operations and serve their customers better.",
"Product Catalog": "",
"Employees (Crunchbase)": "251-500",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Battery Ventures",
"RHS Investments",
"Adams Street Partners"
],
"Revenue": "",
"Ticker": "NYSE:QTWO",
"EBITDA": "",
"Net Income": "",
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": "",
"Unlevered FCF": "",
"D/E": "",
"Market Cap": "",
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": "",
"Acquisitions": "Sensibill (2022), ClickSWITCH (2021), PrecisionLender (2019), Gro Solutions (2018), Cloud Lending (2018), Unbill (2017), Social Money (2015), Centrix (2015)",
"Investments": ""
},
{
"Permalink": "connectone-bank",
"Name": "ConnectOne Bank",
"Website": "connectonebank.com",
"HQ City": "Englewood Cliffs",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "Acquired",
"Buyer Type": "Strategic",
"Product Category": "Retail Commercial Banking",
"Core Offering": "ConnectOne Bank offers a range of retail and commercial banking services including checking and savings accounts, loans, credit cards, and other financial products tailored for individuals and businesses.",
"Product Catalog": "Personal loans, Mortgages, Business loans, Savings accounts, Checking accounts",
"Employees (Crunchbase)": "501-1000",
"Employees (LinkedIn)": 514,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": 334708000.0,
"Ticker": "NASDAQ:CNOB",
"EBITDA": "",
"Net Income": 80443000.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": 24.0337,
"EPS Diluted": 1.63,
"ROA (%)": 0.6736,
"Unlevered FCF": "",
"D/E": "",
"Market Cap": 1350816071.0,
"Enterprise Value": "",
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": 16.521472,
"Acquisitions": "The First National Bank of Long Island (2024), Bancorp of New Jersey (2020), BoeFly (2019)",
"Investments": "",
"Overall Score": 5.0,
"Overall Score Rationale": "Product and distribution synergies offset by meaningful scale gap and departure from historical community bank consolidation playbook; transaction represents elevated execution risk for ConnectOne. ",
"Commentary": "ConnectOne gains modern spend management and corporate card distribution with Brex, expanding beyond traditional commercial banking into digital-first SMB and startup finance. However, Brex's 1.7B funding dwarfs ConnectOne's 335M revenue and prior 284M deal threshold, creating affordability strain and integration complexity inconsistent with the bank's community-focused acquisition history.",
"Deal Feasibility Score": 3.0,
"Deal Feasibility Rationale": "Scale misalignment evident: ConnectOne's 335M revenue against Brex's 1.7B total capital raises significant affordability concerns despite public company status and prior 284M acquisition capability. ",
"Product Synergy Score": 7.0,
"Product Synergy Rationale": "Brex's corporate cards and expense management complement ConnectOne's business banking suite, adding digital-first commercial finance capabilities to traditional lending and deposit products. ",
"Deal Precedent Score": 4.0,
"Deal Precedent Rationale": "Prior deals targeted regional banks and fintech lending platforms at sub-300M scale; Brex's 1.7B funding and technology platform represents materially different transaction profile and integration complexity. ",
"Synergy Potential Score": 6.0,
"Synergy Potential Rationale": "Cross-sell opportunities exist with ConnectOne's 30K plus business clients, expense platform reduces operational costs, and Brex's startup relationships provide new deposit and lending pipeline access. "
},
{
"Permalink": "crown-baus-capital",
"Name": "Crown Baus Capital",
"Website": "crownbaus.com",
"HQ City": "Beverly Hills",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2011",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Investment holding company",
"Core Offering": "Crown Baus Capital Corp. focuses on being a global acquisitions-based company targeting high-tech industries and financial services, providing strategic investment and retail solutions.",
"Product Catalog": "High-Tech Investments, Drug Development Strategies, Entertainment Ventures, Financial Service Advisory, Education Services",
"Employees (Crunchbase)": "1-10",
"Employees (LinkedIn)": "",
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": "",
"Revenue": "",
"Ticker": "OTCPINK:CBCA",
"EBITDA": "",
"Net Income": -14840.0,
"EBITDA Margin (%)": "",
"Net Income Margin (%)": "",
"EPS Diluted": "",
"ROA (%)": -277.5284,
"Unlevered FCF": -91720.0,
"D/E": -98.5862,
"Market Cap": 161.0,
"Enterprise Value": 232251.0,
"EV/Revenue (LTM)": "",
"EV/EBITDA (LTM)": "",
"P/E (LTM)": -0.010869,
"Acquisitions": "",
"Investments": ""
},
{
"Permalink": "docusign",
"Name": "DocuSign",
"Website": "docusign.com",
"HQ City": "San Francisco",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2003",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Electronic Signature Contract Management",
"Core Offering": "DocuSign provides a cloud-based platform for electronic signature and contract lifecycle management, enabling users to send, sign, and manage agreements securely and efficiently.",
"Product Catalog": "ESignature, Contract Lifecycle Management, Document Generation, Web Forms, Payments",
"Employees (Crunchbase)": "5001-10000",
"Employees (LinkedIn)": 8137,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Accel",
"MKI",
"Titanium Ventures",
"Rose Park Advisors",
"Brookside Capital",
"Deutsche Telekom",
"Propel",
"Sands Capital Ventures",
"Intel Capital",
"SharesPost Investment Management",
"Alta Park Capital",
"Mitsui & Co",
"Microsoft",
"Greenspring Associates",
"Alliance of Angels",
"Sigma Partners",
"Green Bay Ventures",
"Frazier Technology Ventures",
"Founders Circle Capital",
"Junipero Capital",
"Visa",
"Akkadian Ventures",
"Comcast Ventures",
"Sapphire Ventures",
"Employee Stock Option Fund",
"Wasatch Advisors",
"Manhattan Venture Partners (MVP)",
"Citi Ventures",
"Kleiner Perkins",
"Salesforce Ventures",
"WestRiver Group",
"EquityZen",
"Insight Partners",
"ClearBridge Investments",
"Google Ventures",
"Bank of America",
"Dell Technologies Capital",
"Bain Capital Ventures",
"Cross Creek",
"Ignition Partners",
"Jackson Square Ventures",
"NTT Finance",
"Recruit Holdings",
"Second Century Ventures",
"Scale Venture Partners",
"BBVA Ventures",
"Laetitia Garriott de Cayeux",
"ICONIQ Growth",
"Wellington Management",
"Generation Investment Management"
],
"Revenue": 3219500000.0,
"Ticker": "NASDAQ:DOCU",
"EBITDA": 338160000.0,
"Net Income": 309085000.0,
"EBITDA Margin (%)": 10.5034,
"Net Income Margin (%)": 9.6004,
"EPS Diluted": 1.48,
"ROA (%)": 4.5281,
"Unlevered FCF": 1200989875.0,
"D/E": 9.6525,
"Market Cap": 9365593291.0,
"Enterprise Value": 8684186291.0,
"EV/Revenue (LTM)": 2.697371,
"EV/EBITDA (LTM)": 25.680702,
"P/E (LTM)": 32.547297,
"Acquisitions": "Lexion (2024), Clause (2021), Liveoak Technologies (2020), Seal Software (2020), SpringCM (2018), Estate Assist (2015), ARX (2015), Comprova.Com (2014), Cartavi (2013)",
"Investments": ""
},
{
"Permalink": "workday",
"Name": "Workday",
"Website": "workday.com",
"HQ City": "Pleasanton",
"HQ Country": "United States",
"HQ Continent": "North America",
"Founded": "2005",
"Type": "Public",
"Operating Status": "IPO",
"Buyer Type": "Strategic",
"Product Category": "Enterprise Cloud Applications",
"Core Offering": "Workday provides cloud-based enterprise solutions for human capital management, financial management, and business planning, enabling organizations to manage their finances and workforce efficiently with integrated analytics and insights.",
"Product Catalog": "Financial Management, Human Capital Management, Spend Management, Financial Planning, Analytics and Reporting",
"Employees (Crunchbase)": "10000+",
"Employees (LinkedIn)": 24982,
"Funding Stage": "",
"Total Funding": "",
"Last Funding Date": "",
"Key Investors": [
"Bezos Expeditions",
"Greylock",
"Kalaari Capital",
"Janus Capital Group",
"T. Rowe Price",
"Morgan Stanley",
"Elliott Management Corp.",
"New Enterprise Associates"
],
"Revenue": 9552000000.0,
"Ticker": "NASDAQ:WDAY",
"EBITDA": 1371000000.0,
"Net Income": 693000000.0,
"EBITDA Margin (%)": 14.353,
"Net Income Margin (%)": 7.255,
"EPS Diluted": 2.59,
"ROA (%)": 3.5505,
"Unlevered FCF": 3084000000.0,
"D/E": 48.9557,
"Market Cap": 33172173450.0,
"Enterprise Value": 31550173450.0,
"EV/Revenue (LTM)": 3.302991,
"EV/EBITDA (LTM)": 23.012526,
"P/E (LTM)": 49.826254,
"Acquisitions": "Pipedream (2025), Sana (2025), Paradox (2025), FlowiseAI (2025), Evisort (2024), HiredScore (2024), VNDLY (2021), Zimit (2021), Peakon (2021), Scout RFP (2019)",
"Investments": "",
"Overall Score": 9.0,
"Overall Score Rationale": "Exceptional product fit, proven acquisition track record in spend management, and financial capacity converge; Brex fills the corporate card/expense gap in Workday's CFO suite. ",
"Commentary": "Workday controls enterprise HCM and financial management but lacks native corporate cards and real-time expense automation—Brex delivers both with proven startup/mid-market traction. The acquisition unifies procurement, expense, and travel within a single platform, creating a closed-loop spend ecosystem that locks in CFO buyers and accelerates Workday's push into front-office finance.",
"Deal Feasibility Score": 9.0,
"Deal Feasibility Rationale": "Workday generates $9.6B revenue versus Brex's $1.7B total funding; scale ratio comfortably supports acquisition, and recent $1.1B Sana deal proves financial capacity for targets of this size. ",
"Product Synergy Score": 9.0,
"Product Synergy Rationale": "Brex's corporate cards, expense management, and bill payment capabilities directly complement Workday's existing Spend Management suite, adding critical CFO workflow tools. ",
"Deal Precedent Score": 8.0,
"Deal Precedent Rationale": "Workday acquired Sana for $1.1B, VNDLY for $510M, and Scout RFP for $540M—all adjacent spend/procurement plays—demonstrating appetite for high-value fintech integrations. ",
"Synergy Potential Score": 8.0,
"Synergy Potential Rationale": "Strong cross-sell opportunity embedding Brex cards into Workday's enterprise HCM/finance platform; shared mid-market/enterprise customers enable immediate revenue lift and procurement consolidation. "
}
]
}
