COMP <GO>
NODK vs KWY // EV/EBITDA & P/E VALUATION
NI Holdings Inc. (NASDAQ) VS. Kingsway Corporation (NYSE) • 15-METRIC TALLY: NODK 3
— KWY 5
■ METRIC PARITY
LAST: $15.12 (+1.55%) • MKT CAP: $308.5M
valuation
—
LAST: $9.62 (-0.41%) • MKT CAP: $278.3M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (NODK VS. KWY)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | NODK | KWY | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -4.30% | -13.60% | +9.30 | NODK | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -5.02% | 0.00% | -5.02 | KWY | /fcf-yield <GO> |
| Operating Margin | — | -1.80% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -3.70% | 0.00% | -3.70 | KWY | /net-margins <GO> |
| Revenue Growth (YoY) | -12.30% | 23.40% | -35.70 | KWY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 2.18% | 0.00% | +2.18 | NODK | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 1/9 | 2/9 | -1.00 | KWY | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.4 | 55.3 | -2.90 | KWY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $308.5M | $278.3M | $30.2M | NODK | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | NODK REV | KWY REV | NODK GROSS % | KWY GROSS % | NODK FCF | KWY FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $285.1M | $135.0M | — | — | -$15.5M | -$3.0K |
| FY 2024 | $325.2M | $109.4M | — | — | $37.5M | $1.1M |
| FY 2023 | $304.0M | $103.2M | — | — | $51.0M | -$26.2M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
NODK // BETA —
KWY // BETA —