COMP <GO>
BRSL vs STUB // EV/EBITDA & P/E VALUATION
Brightstar Lottery PLC Trading under the Legal Name to begin at the market open on July 21 2025. (NYSE) VS. StubHub Holdings Inc. (Class A) (NYSE) • 15-METRIC TALLY: BRSL 3
— STUB 4
■ METRIC PARITY
BRSL — Brightstar Lottery PLC Trading under the Legal Name to begin at the market open on July 21 2025.
ROARABLE D • RQD 49/100
LAST: $9.60 (+3.34%) • MKT CAP: $1.77B
valuation
—
LAST: $5.82 (+3.93%) • MKT CAP: $2.22B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BRSL VS. STUB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BRSL | STUB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 16.80% | -35.00% | +51.80 | BRSL | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -5.59% | 8.60% | -14.19 | STUB | /fcf-yield <GO> |
| Operating Margin | — | -60.00% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 5.90% | -60.00% | +65.90 | BRSL | /net-margins <GO> |
| Revenue Growth (YoY) | 0.00% | -1.40% | +1.40 | BRSL | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.20 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 1/9 | 4/9 | -3.00 | STUB | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 46.4 | 47.4 | -1.01 | STUB | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 11.2x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.77B | $2.22B | -$452.6M | STUB | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BRSL REV | STUB REV | BRSL GROSS % | STUB GROSS % | BRSL FCF | STUB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $2.51B | $1.75B | — | — | -$99.0M | $191.2M |
| FY 2024 | $2.51B | $1.77B | — | — | $1.05B | $259.8M |
| FY 2023 | $2.53B | $1.37B | — | — | $1.01B | $307.4M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BRSL // BETA —
STUB // BETA —