COMP <GO>
INDI vs SPCX // EV/EBITDA & P/E VALUATION
indie Semiconductor Inc. (Class A) (NASDAQ) VS. Space Exploration Technologies Corp. (NASDAQ) • 15-METRIC TALLY: INDI 0
— SPCX 9
■ METRIC PARITY
LAST: $1.78 (+1.71%) • MKT CAP: $412.6M
valuation
—
LAST: $143.89 (-0.92%) • MKT CAP: $1.95T
valuation
14.3x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (INDI VS. SPCX)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | INDI | SPCX | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 39.90% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -22.10% | 58.30% | -80.40 | SPCX | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 14.3x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -17.31% | 3.99% | -21.30 | SPCX | /fcf-yield <GO> |
| Operating Margin | -60.00% | 21.10% | -81.10 | SPCX | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 16.40% | -76.40 | SPCX | /net-margins <GO> |
| Revenue Growth (YoY) | 0.30% | 20.90% | -20.60 | SPCX | /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 | 26.00 | -25.80 | SPCX | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 7/9 | -3.00 | SPCX | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 32.5 | 45.9 | -13.40 | SPCX | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.36 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 18.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $412.6M | $1.95T | -$1.95T | SPCX | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | INDI REV | SPCX REV | INDI GROSS % | SPCX GROSS % | INDI FCF | SPCX FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $217.4M | $0 | 39.9% | — | -$71.4M | $0 |
| FY 2024 | $216.7M | — | 41.7% | — | -$72.9M | — |
| FY 2023 | $223.2M | — | — | — | -$104.4M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
INDI // BETA —
SPCX // BETA 1.36