COMP <GO>
MBAI vs AAPL // EV/EBITDA & P/E VALUATION
MBody AI Ltd. Ordinary Share (NASDAQ) VS. Apple Inc. (NASDAQ) • 15-METRIC TALLY: MBAI 1
— AAPL 6
■ METRIC PARITY
LAST: $2.09 (+2.20%) • MKT CAP: $32.0M
valuation
—
LAST: $348.91 (+1.48%) • MKT CAP: $5.09T
valuation
30.1x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MBAI VS. AAPL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MBAI | AAPL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 48.65% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 81.38% | -116.38 | AAPL | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 30.1x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -0.14% | 2.72% | -2.86 | AAPL | /fcf-yield <GO> |
| Operating Margin | — | 33.17% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | 27.62% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | 14.24% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.31% | -0.31 | AAPL | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 13.54 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 9/9 | -7.00 | AAPL | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | 5.76% | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 25.6 | 66.6 | -41.00 | AAPL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.14 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 7.2x | 35.3x | -28.14 | MBAI | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $32.0M | $5.09T | -$5.09T | AAPL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MBAI REV | AAPL REV | MBAI GROSS % | AAPL GROSS % | MBAI FCF | AAPL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $416.16B | — | 46.9% | -$46.0K | $98.77B |
| FY 2024 | $0 | $391.04B | — | 46.2% | -$8.0M | $108.81B |
| FY 2023 | $0 | $383.29B | — | 44.1% | -$17.0M | $99.58B |
| FY 2022 | — | $394.33B | — | 43.3% | — | $111.44B |
| FY 2021 | — | $365.82B | — | 41.8% | — | $92.95B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MBAI // BETA —
AAPL // BETA 1.14