COMP <GO>
DUKR vs TMO // EV/EBITDA & P/E VALUATION
DUKE Robotics Corp. (NASDAQ) VS. Thermo Fisher Scientific Inc (NYSE) • 15-METRIC TALLY: DUKR 3
— TMO 7
■ METRIC PARITY
LAST: $4.25 (+3.66%) • MKT CAP: $14.6M
valuation
—
LAST: $709.18 (+0.71%) • MKT CAP: $262.22B
valuation
30.4x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (DUKR VS. TMO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | DUKR | TMO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 9.30% | -44.30 | TMO | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 30.4x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -6.98% | 2.40% | -9.38 | TMO | /fcf-yield <GO> |
| Operating Margin | -60.00% | 17.40% | -77.40 | TMO | /operating-margins <GO> |
| Net Profit Margin | 68.00% | 15.10% | +52.90 | DUKR | /net-margins <GO> |
| Revenue Growth (YoY) | 180.00% | 3.90% | +176.10 | DUKR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.24% | -0.24 | TMO | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 4.50 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 8/9 | -4.00 | TMO | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 31.2 | 62.9 | -31.69 | TMO | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.94 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 9.8x | 36.3x | -26.50 | DUKR | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $14.6M | $262.22B | -$262.20B | TMO | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | DUKR REV | TMO REV | DUKR GROSS % | TMO GROSS % | DUKR FCF | TMO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $377.0K | $44.56B | 47.5% | — | -$1.0M | $6.29B |
| FY 2024 | $108.0K | $42.88B | 34.3% | — | -$995.0K | $7.27B |
| FY 2023 | $300.0K | $42.86B | — | — | -$548.0K | $6.48B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
DUKR // BETA —
TMO // BETA 0.94