| Size & multiples | |||
| Market Cap | $13.8M | Enterprise Value | $31.3M |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.24× | P/FCF | — |
| EV/EBITDA | 16.48× | EV/EBIT | — |
| EV/Sales | 0.55× | EV/FCF | — |
| FCF Yield | −17.16% | Buyback Yield | — |
| Owner Earnings (TTM) | -$1.2M | Owner Earnings Yield | −8.36% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.89 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 13.45% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | −0.12% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 105% 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), Gross Profit · EPS TTM -$0.27 · revenue TTM $57.3M · FCF TTM -$2.4M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Consumer Discretionary on EV/EBITDA
EV/EBITDA 65th percentile in the Consumer Discretionary pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 632 Consumer Discretionary 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 | 13.8x | 10.8x | 7.3x–16.1x | 65 ↑rich |
| FCF Yield | -14.7% | 4.3% | -0.3%–8.8% | 13 ↓weak |
| Net Margin | -5.4% | 2.6% | -2.9%–7.3% | 20 ↓weak |
| Operating Margin | -0.1% | 4.4% | -1.2%–10.0% | 27 ↓weak |
| ROE | -29.0% | 8.4% | -4.9%–18.1% | 13 ↓weak |
