COMP <GO>
LOCL vs KOF // EV/EBITDA & P/E VALUATION
Local Bounti Corporation (NYSE) VS. Coca Cola Femsa S.A.B. de C.V. American (NYSE) • 15-METRIC TALLY: LOCL 1
— KOF 7
■ METRIC PARITY
LAST: $0.93 (+0.05%) • MKT CAP: $21.6M
valuation
—
LAST: $115.50 (+0.23%) • MKT CAP: $194.12B
valuation
21.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LOCL VS. KOF)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LOCL | KOF | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 12.10% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -15.80% | 9.90% | -25.70 | KOF | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 21.0x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 2.21% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | 13.90% | -73.90 | KOF | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 10.90% | -70.90 | KOF | /net-margins <GO> |
| Revenue Growth (YoY) | 26.80% | 3.30% | +23.50 | LOCL | /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 | 3.74 | -3.54 | KOF | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 7/9 | -3.00 | KOF | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 39.5 | 54.2 | -14.66 | KOF | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.88 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 30.5x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $21.6M | $194.12B | -$194.10B | KOF | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LOCL REV | KOF REV | LOCL GROSS % | KOF GROSS % | LOCL FCF | KOF FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $48.4M | — | 12.1% | — | -$41.9M | — |
| FY 2024 | $38.1M | — | 10.7% | — | -$109.5M | — |
| FY 2023 | $27.6M | — | — | — | -$33.2M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LOCL // BETA —
KOF // BETA 0.88