COMP <GO>
IDYA vs VCRE // EV/EBITDA & P/E VALUATION
IDEAYA Biosciences Inc. (NASDAQ) VS. Vicore Pharma Holding AB (NASDAQ) • 15-METRIC TALLY: IDYA 1
— VCRE 1
■ METRIC PARITY
LAST: $32.89 (-3.15%) • MKT CAP: $3.17B
valuation
—
LAST: $10.20 (+4.56%) • MKT CAP: $2.87B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (IDYA VS. VCRE)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | IDYA | VCRE | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -13.80% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -2.31% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -52.00% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 180.00% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 21.49 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | — | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 34.6 | 51.9 | -17.35 | VCRE | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $3.17B | $2.87B | $302.0M | IDYA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | IDYA REV | VCRE REV | IDYA GROSS % | VCRE GROSS % | IDYA FCF | VCRE FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $218.7M | — | — | — | -$73.5M | — |
| FY 2024 | $7.0M | — | — | — | -$251.4M | — |
| FY 2023 | $23.4M | — | — | — | -$115.2M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
IDYA // BETA —
VCRE // BETA —