COMP <GO>
PLAY vs RICK // EV/EBITDA & P/E VALUATION
Dave & Buster's Entertainment Inc. (NASDAQ) VS. RCI Hospitality Holdings Inc. (NASDAQ) • 15-METRIC TALLY: PLAY 3
— RICK 6
▲ EV/EBITDA & P/E VALUATION LEADER: PLAY
LAST: $8.13 (+5.45%) • MKT CAP: $283.2M
valuation
4.3x
LAST: $28.33 (+0.46%) • MKT CAP: $216.6M
valuation
13.5x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (PLAY VS. RICK)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | PLAY | RICK | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 85.70% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 4.30% | 5.60% | -1.30 | RICK | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 4.3x | 13.5x | -9.20 | PLAY | /valuation <GO> |
| Free Cash Flow Yield | — | 22.82% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 4.10% | 10.80% | -6.70 | RICK | /operating-margins <GO> |
| Net Profit Margin | -2.30% | 3.90% | -6.20 | RICK | /net-margins <GO> |
| Revenue Growth (YoY) | -1.40% | -5.50% | +4.10 | PLAY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.14% | -1.14 | RICK | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 1.44 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 6/9 | -3.00 | RICK | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 54.5 | 63.1 | -8.57 | RICK | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 18.6x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $283.2M | $216.6M | $66.6M | PLAY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | PLAY REV | RICK REV | PLAY GROSS % | RICK GROSS % | PLAY FCF | RICK FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $2.10B | $279.4M | 85.7% | — | -$100.6M | $49.4M |
| FY 2024 | $2.13B | $295.6M | 85.3% | — | -$217.9M | $55.9M |
| FY 2023 | $2.21B | $293.8M | — | — | $364.2M | $59.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
PLAY // BETA —
RICK // BETA —