COMP <GO>
MED vs BYND // EV/EBITDA & P/E VALUATION
MEDIFAST INC (NYSE) VS. Beyond Meat Inc. (NASDAQ) • 15-METRIC TALLY: MED 6
— BYND 2
■ METRIC PARITY
LAST: $12.26 (-0.16%) • MKT CAP: $137.1M
valuation
—
LAST: $7.38 (+3.51%) • MKT CAP: $126.9M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MED VS. BYND)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MED | BYND | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 71.30% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -10.20% | -35.00% | +24.80 | MED | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 0.91% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -3.70% | -60.00% | +56.30 | MED | /operating-margins <GO> |
| Net Profit Margin | -4.90% | 68.00% | -72.90 | BYND | /net-margins <GO> |
| Revenue Growth (YoY) | -36.00% | -15.60% | -20.40 | BYND | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.14% | 0.00% | +0.14 | MED | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 4.71 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 3/9 | +2.00 | MED | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 54.3 | 36.5 | +17.74 | MED | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $137.1M | $126.9M | $10.2M | MED | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MED REV | BYND REV | MED GROSS % | BYND GROSS % | MED FCF | BYND FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $385.8M | $275.5M | 71.3% | 2.8% | $1.2M | -$157.2M |
| FY 2024 | $602.5M | $326.5M | 73.8% | 12.8% | $17.0M | -$109.8M |
| FY 2023 | $1.07B | $343.4M | — | — | $147.7M | -$107.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MED // BETA —
BYND // BETA —