| Size & multiples | |||
| Market Cap | $108.9M | Enterprise Value | $318.8M |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.91× | P/FCF | — |
| EV/EBITDA | 7.51× | EV/EBIT | 11.84× |
| EV/Sales | 2.67× | EV/FCF | — |
| FCF Yield | −64.31% | Buyback Yield | — |
| Owner Earnings (TTM) | -$11.6M | Owner Earnings Yield | −10.67% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.09 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.43% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | — | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 503% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM -$0.42 · revenue TTM $119.5M · FCF TTM -$70.1M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Industrials on EV/EBITDA
EV/EBITDA 54th percentile in the Industrials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 858 Industrials names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| EV/EBITDA | 14.0x | 13.2x | 8.2x–19.7x | 54 ↑rich |
| FCF Yield | -58.9% | 4.1% | -0.3%–7.9% | 4 ↓weak |
| Net Margin | 3.3% | 4.7% | 0.0%–9.9% | 42 ↓weak |
| Operating Margin | 4.2% | 7.2% | 1.4%–13.5% | 36 ↓weak |
