COMP <GO>
GDRX vs UPWK // EV/EBITDA & P/E VALUATION
GoodRx Holdings Inc. (Class A) (NASDAQ) VS. Upwork Inc. (NASDAQ) • 15-METRIC TALLY: GDRX 1
— UPWK 9
▲ EV/EBITDA & P/E VALUATION LEADER: UPWK
LAST: $3.54 (+2.02%) • MKT CAP: $1.21B
valuation
15.8x
LAST: $9.12 (+1.33%) • MKT CAP: $1.14B
valuation
6.3x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GDRX VS. UPWK)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GDRX | UPWK | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 77.80% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 8.30% | 30.40% | -22.10 | UPWK | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 15.8x | 6.3x | +9.50 | UPWK | /valuation <GO> |
| Free Cash Flow Yield | 13.61% | 21.29% | -7.68 | UPWK | /fcf-yield <GO> |
| Operating Margin | 11.00% | 16.40% | -5.40 | UPWK | /operating-margins <GO> |
| Net Profit Margin | 3.80% | 14.70% | -10.90 | UPWK | /net-margins <GO> |
| Revenue Growth (YoY) | 0.60% | 2.40% | -1.80 | UPWK | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.63 | 2.27 | -1.64 | UPWK | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 7/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.3 | 58.4 | -6.11 | UPWK | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 36.9x | 9.2x | +27.70 | UPWK | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.21B | $1.14B | $68.5M | GDRX | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GDRX REV | UPWK REV | GDRX GROSS % | UPWK GROSS % | GDRX FCF | UPWK FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $796.9M | $787.8M | — | 77.8% | $164.4M | $242.5M |
| FY 2024 | $792.3M | $769.3M | — | 77.4% | $182.7M | $150.0M |
| FY 2023 | $750.3M | $689.1M | — | — | $138.3M | $52.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GDRX // BETA —
UPWK // BETA —