NASDAQ
MRLN
Last Price
US $1.75
KEY FIGURES
MKT CAP
$168.9M
EPS
TTM$-1.62
EPS Growth (1Y)
-110.98%
PEG
TTMN/M
P/E
TTMN/M
P/S
TTM50.00x
YIELD
—
GROWTH (5Y CAGR)
Revenue
-
EBITDA
Base Cash Flow Valuation (DCF)
Fair Value
Market $1.75
—
Default assumptions
Base EBITDA Valuation
Fair Value
Market $1.75
-27.43%
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 increased 97.20% from $-47.44M last year to $-1.33M, signaling increasing performance
Debt-to-equity ratio
Merlin, Inc.'s debt to equity ratio is 0.04, which means that the company's assets are healthy financed, signaling financial stability.
Debt-to-equity trend
Merlin, Inc.'s debt has increased relative to shareholder equity from -0.28 last year to 0.04 today, signaling weakened financials
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 was -4.50K% last year and is -4.62K% this year, 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 -71.29% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
Merlin, Inc.'s return on equity of 165.39%, 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 net-income 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 -33.08% (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 revenue history to evaluate consistency.
Return on equity consistency
Merlin, Inc. has insufficient net-income and equity history to evaluate ROE consistency.
Base 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
Base EBITDA Valuation
Merlin, Inc. is overvalued relative to its fair value price of 1.27 based on Base EBITDA Valuation model
EV/EBITDA (FY)
Merlin, Inc. has an EV/EBITDA ratio of 31.85x, 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 a price-to-book ratio of 2.90x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Price-to-sales ratio (TTM)
Merlin, Inc. has a price-to-sales ratio of 56.86x, which exceeds the 8.00x threshold, indicating the stock may be overvalued relative to its revenue
Profit margin
Current Ratio
Capital Returns
165.39%
Return on equity
ROIC: -33.08%
Valuation History
-
Price to Earnings
EV/EBITDA: 0.10X
Cash flow
Profit margin
-21.89%
Cash flow
201.03%
Base valuations use default assumptions. Customize in the Valuator.