COMP <GO>

BIPC vs CMBT // EV/EBITDA & P/E VALUATION

Brookfield Infrastructure Corporation Brookfield Infrastructure Corporation (NYSE) VS. CMB.TECH NV (NYSE) • 15-METRIC TALLY: BIPC 1 — CMBT 1

■ METRIC PARITY

LAST: $37.49 (-0.24%) • MKT CAP: $4.62B

valuation

—

LAST: $18.42 (-1.76%) • MKT CAP: $5.44B

valuation

—

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

INSTITUTIONAL METRIC	BIPC	CMBT	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	—	—	TIE	/fcf-yield <GO>
Operating Margin	—	—	—	TIE	/operating-margins <GO>
Net Profit Margin	—	—	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	—	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	—	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	54.0	50.2	+3.77	BIPC	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$4.62B	$5.44B	-$817.8M	CMBT	/market-cap <GO>

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

FISCAL YEAR	BIPC REV	CMBT REV	BIPC GROSS %	CMBT GROSS %	BIPC FCF	CMBT FCF
INSPECT INDIVIDUAL XBRL MODELS AT BIPC FA <GO> AND CMBT FA <GO>.

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

BIPC // BETA —

CMBT // BETA —