COMP <GO>
CWH vs KXIN // EV/EBITDA & P/E VALUATION
Camping World Holdings Inc. (Class A) (NYSE) VS. Kaixin Holdings (NASDAQ) • 15-METRIC TALLY: CWH 6
— KXIN 2
■ METRIC PARITY
LAST: $5.01 (+9.39%) • MKT CAP: $517.5M
valuation
9.5x
LAST: $2.09 (+7.73%) • MKT CAP: $94.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CWH VS. KXIN)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CWH | KXIN | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 29.50% | 96.00% | -66.50 | KXIN | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 10.00% | -35.00% | +45.00 | CWH | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 9.5x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -2.73% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 2.80% | -60.00% | +62.80 | CWH | /operating-margins <GO> |
| Net Profit Margin | -1.70% | -60.00% | +58.30 | CWH | /net-margins <GO> |
| Revenue Growth (YoY) | 4.40% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 6.07% | 0.00% | +6.07 | CWH | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.55 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 2/9 | +1.00 | CWH | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 54.8 | 58.3 | -3.56 | KXIN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $517.5M | $94.6M | $422.9M | CWH | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CWH REV | KXIN REV | CWH GROSS % | KXIN GROSS % | CWH FCF | KXIN FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.37B | $129.0K | 29.5% | 98.0% | -$132.0M | -$2.6M |
| FY 2024 | $6.10B | $0 | 29.9% | — | $245.2M | -$3.0M |
| FY 2023 | $6.23B | $31.5M | — | — | $310.8M | -$2.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CWH // BETA —
KXIN // BETA —