COMP <GO>
BDL vs MB // EV/EBITDA & P/E VALUATION
Flanigan's Enterprises Inc. (NYSE) VS. MasterBeef Group (NASDAQ) • 15-METRIC TALLY: BDL 3
— MB 0
■ METRIC PARITY
LAST: $66.46 (+10.82%) • MKT CAP: $111.5M
valuation
9.2x
LAST: $3.86 (-2.03%) • MKT CAP: $67.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BDL VS. MB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BDL | MB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 8.20% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 9.2x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 4.35% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 4.30% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 2.50% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 9.60% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.95% | 0.00% | +0.95 | BDL | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.44 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | — | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 74.1 | 48.4 | +25.70 | BDL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 19.9x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $111.5M | $67.6M | $43.9M | BDL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BDL REV | MB REV | BDL GROSS % | MB GROSS % | BDL FCF | MB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $205.2M | — | — | — | $4.7M | — |
| FY 2024 | $187.2M | — | — | — | $3.2M | — |
| FY 2023 | $174.4M | — | — | — | $8.5M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BDL // BETA —
MB // BETA —