COMP <GO>
NTIP vs TMO // EV/EBITDA & P/E VALUATION
Network-1 Technologies Inc. (NYSE) VS. Thermo Fisher Scientific Inc (NYSE) • 15-METRIC TALLY: NTIP 3
— TMO 7
■ METRIC PARITY
LAST: $1.59 (+0.63%) • MKT CAP: $36.4M
valuation
—
LAST: $709.18 (+0.71%) • MKT CAP: $262.22B
valuation
30.4x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (NTIP VS. TMO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | NTIP | TMO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 72.00% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -10.00% | 9.30% | -19.30 | TMO | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 30.4x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -2.39% | 2.40% | -4.79 | TMO | /fcf-yield <GO> |
| Operating Margin | -60.00% | 17.40% | -77.40 | TMO | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 15.10% | -75.10 | TMO | /net-margins <GO> |
| Revenue Growth (YoY) | 50.00% | 3.90% | +46.10 | NTIP | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 6.32% | 0.24% | +6.08 | NTIP | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 26.00 | 4.50 | +21.50 | NTIP | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 8/9 | -3.00 | TMO | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 45.9 | 62.9 | -17.02 | TMO | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.94 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 36.3x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $36.4M | $262.22B | -$262.18B | TMO | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | NTIP REV | TMO REV | NTIP GROSS % | TMO GROSS % | NTIP FCF | TMO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $150.0K | $44.56B | 72.0% | — | -$869.0K | $6.29B |
| FY 2024 | $100.0K | $42.88B | 72.0% | — | -$1.1M | $7.27B |
| FY 2023 | $2.6M | $42.86B | — | — | $331.0K | $6.48B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
NTIP // BETA —
TMO // BETA 0.94