COMP <GO>
GROV vs LITB // EV/EBITDA & P/E VALUATION
Grove Collaborative Holdings Inc. (Class A) (NYSE) VS. LightInTheBox Holding Co. Ltd. each representing twelve (NYSE) • 15-METRIC TALLY: GROV 1
— LITB 7
■ METRIC PARITY
LAST: $1.07 (0.00%) • MKT CAP: $45.7M
valuation
—
LAST: $2.80 (-2.61%) • MKT CAP: $55.2M
valuation
3.9x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GROV VS. LITB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GROV | LITB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 53.70% | 65.00% | -11.30 | LITB | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 85.00% | -120.00 | LITB | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 3.9x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -17.77% | 11.17% | -28.94 | LITB | /fcf-yield <GO> |
| Operating Margin | -6.50% | 3.60% | -10.10 | LITB | /operating-margins <GO> |
| Net Profit Margin | -6.70% | 3.70% | -10.40 | LITB | /net-margins <GO> |
| Revenue Growth (YoY) | -14.60% | — | — | TIE | /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 | 4/9 | 5/9 | -1.00 | LITB | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 61.1 | 25.0 | +36.16 | GROV | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 6.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $45.7M | $55.2M | -$9.5M | LITB | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GROV REV | LITB REV | GROV GROSS % | LITB GROSS % | GROV FCF | LITB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $173.7M | $224.3M | 53.7% | 65.0% | -$8.1M | $6.2M |
| FY 2024 | $203.4M | $255.3M | 53.8% | 60.1% | -$11.5M | -$48.9M |
| FY 2023 | $259.3M | $0 | — | — | -$8.0M | -$20.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GROV // BETA —
LITB // BETA —