COMP <GO>
FLWS vs PLBY // EV/EBITDA & P/E VALUATION
1-800-FLOWERS.COM Inc. (NASDAQ) VS. Playboy Inc. (NASDAQ) • 15-METRIC TALLY: FLWS 3
— PLBY 6
■ METRIC PARITY
LAST: $2.88 (-2.37%) • MKT CAP: $184.9M
valuation
—
LAST: $1.17 (+2.63%) • MKT CAP: $140.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (FLWS VS. PLBY)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | FLWS | PLBY | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 38.00% | 71.00% | -33.00 | PLBY | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -4.10% | -30.90 | PLBY | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -7.02% | -0.72% | -6.30 | PLBY | /fcf-yield <GO> |
| Operating Margin | -8.50% | -6.60% | -1.90 | PLBY | /operating-margins <GO> |
| Net Profit Margin | -9.00% | -10.50% | +1.50 | FLWS | /net-margins <GO> |
| Revenue Growth (YoY) | -10.80% | 4.10% | -14.90 | PLBY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.64 | 0.20 | +1.44 | FLWS | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 6/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.4 | 66.0 | -13.57 | PLBY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $184.9M | $140.2M | $44.7M | FLWS | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | FLWS REV | PLBY REV | FLWS GROSS % | PLBY GROSS % | FLWS FCF | PLBY FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $1.50B | $120.9M | 38.0% | 71.0% | -$13.0M | -$1.0M |
| FY 2024 | $1.69B | $116.1M | 38.7% | 64.0% | -$67.8M | -$21.4M |
| FY 2023 | $2.02B | $142.9M | — | — | $115.4M | -$43.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
FLWS // BETA —
PLBY // BETA —