COMP <GO>
OPAD vs AEI // EV/EBITDA & P/E VALUATION
Offerpad Solutions Inc. (Class A) (NASDAQ) VS. Alset Inc. (TX) (NASDAQ) • 15-METRIC TALLY: OPAD 4
— AEI 3
■ METRIC PARITY
LAST: $2.25 (-7.02%) • MKT CAP: $10.9M
valuation
—
LAST: $0.51 (-4.46%) • MKT CAP: $19.9M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (OPAD VS. AEI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | OPAD | AEI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -12.50% | -22.50 | AEI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -5.90% | -60.00% | +54.10 | OPAD | /operating-margins <GO> |
| Net Profit Margin | -8.20% | -60.00% | +51.80 | OPAD | /net-margins <GO> |
| Revenue Growth (YoY) | -38.20% | -65.00% | +26.80 | OPAD | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 2/9 | +3.00 | OPAD | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 25.3 | 27.7 | -2.46 | AEI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $10.9M | $19.9M | -$9.0M | AEI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | OPAD REV | AEI REV | OPAD GROSS % | AEI GROSS % | OPAD FCF | AEI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $567.8M | $4.5M | — | — | $65.7M | -$6.1M |
| FY 2024 | $918.8M | $21.1M | — | — | $15.4M | $5.1M |
| FY 2023 | $1.31B | $22.1M | — | — | $261.6M | $7.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
OPAD // BETA —
AEI // BETA —