NASDAQ
MRLN
Last Price
US $4.42
KEY FIGURES
MKT CAP
$426.6M
EPS
TTM
-
EPS Growth (1Y)
-110.98%
PEG
TTM
N/M
P/E
TTM
N/M
P/S
TTM
-
YIELD
-
GROWTH (5Y CAGR)
Revenue
-
EBITDA
Cash Flow (DCF)
Fair Value
Market $4.42
—
Default assumptions
EBITDA Multiple
Fair Value
Market $4.42
119.91%
Default assumptions
Valuation
Financial
Performance
Cash flow to debt coverage
Merlin, Inc. carries no debt; cash flow comfortably covers obligations.
Free cash flow growth
Merlin, Inc.'s free cash flow has decreased 29.83% from $-36.54M last year to $-47.44M, signaling decreasing performance
Debt-to-equity ratio
Merlin, Inc.'s debt to equity ratio is -0.02, signaling that the company spent its equity and risk bankruptcy.
Debt-to-equity trend
Merlin, Inc.'s debt to equity ratio is -0.02, signaling that the company spent its equity and risk bankruptcy.
Net debt to EBITDA
Merlin, Inc. has a net cash position, so leverage is healthy.
Interest coverage
Merlin, Inc. earns at least as much interest as it pays. Interest obligations are fully covered.
Profit margin growth
Merlin, Inc.'s profit margin has decreased (92.75%) in the last year from -4.50K% to -8.67K%, signaling decreasing performance
Current ratio
Merlin, Inc.'s short-term liabilities of $3.33M exceed its short-term assets of $913.61K, signaling financial risk
Return on assets
Merlin, Inc.'s return on assets of -59.73% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
Merlin, Inc.'s return on equity of 203.89%, is higher than 15.00%, indicating good performance
Earnings quality
Merlin, Inc.'s operating cash flow is lower than its net income, indicating that earnings may not be fully backed by cash generation
Earnings stability
Merlin, Inc. has insufficient public price history to evaluate earnings stability.
Positive free cash flow
Merlin, Inc. has negative free cash flow, indicating the company is burning cash rather than generating it
Free cash flow yield
Merlin, Inc. has negative free cash flow, indicating cash burn
Earnings growth
Merlin, Inc.'s yearly earnings has increased -110.87% since last year from $-55.25M to $6.01M, signaling increasing performance
Revenue growth
Merlin, Inc.'s yearly revenue has decreased 100.00% since last year from $1.23M to $0.00, signaling decreasing performance
Return on invested capital
ROIC -23.81% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
3-year revenue CAGR
Merlin, Inc. has insufficient revenue history to calculate 3-year revenue CAGR.
Revenue consistency
Merlin, Inc. has insufficient public price history to evaluate revenue consistency.
Return on equity consistency
Merlin, Inc. has insufficient public price history to evaluate ROE consistency.
Cash Flow Valuation (DCF)
Merlin, Inc. has insufficient data to evaluate this check.
Earnings yield (TTM)
Merlin, Inc. has negative trailing-twelve-month earnings; this ratio is not meaningful and the check fails
EBITDA Valuation
Merlin, Inc. is undervalued relative to its fair value price of 9.72 based on EBITDA multiple model
EV/EBITDA (FY)
Merlin, Inc. has an EV/EBITDA ratio of 71.21x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
PEG ratio (TTM/FY)
Merlin, Inc. has insufficient data to calculate the PEG ratio.
Price-to-book ratio (FY)
Merlin, Inc. has negative shareholder equity; price-to-book is not meaningful and the check fails
Price-to-sales ratio (TTM)
Merlin, Inc. has a price-to-sales ratio of 999.00x, which exceeds the 8.00x threshold, indicating the stock may be overvalued relative to its revenue
Profit margin
Current Ratio
Capital Returns
206.59%
Return on equity
ROIC: -17057.98%
Valuation History
-
Price to Earnings
EV/EBITDA: -3.5X
Cash flow
Profit margin
-21.89%
Cash flow
74.16%
EARNINGS FV (GRAHAM)
Fair Value
Market $4.42
—
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.