COMP <GO>
RAMP vs PONY // EV/EBITDA & P/E VALUATION
LiveRamp Holdings Inc. (NYSE) VS. Pony AI Inc. (NASDAQ) • 15-METRIC TALLY: RAMP 7
— PONY 1
■ METRIC PARITY
LAST: $38.23 (+0.24%) • MKT CAP: $2.32B
valuation
22.8x
LAST: $4.92 (-2.57%) • MKT CAP: $2.13B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (RAMP VS. PONY)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | RAMP | PONY | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 70.70% | 15.70% | +55.00 | RAMP | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 11.60% | -15.20% | +26.80 | RAMP | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 22.8x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -7.73% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 10.30% | -60.00% | +70.30 | RAMP | /operating-margins <GO> |
| Net Profit Margin | 18.00% | -60.00% | +78.00 | RAMP | /net-margins <GO> |
| Revenue Growth (YoY) | 9.00% | 20.00% | -11.00 | PONY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 11.57 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 3/9 | +2.00 | RAMP | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 71.3 | 26.6 | +44.74 | RAMP | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 14.8x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $2.32B | $2.13B | $191.2M | RAMP | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | RAMP REV | PONY REV | RAMP GROSS % | PONY GROSS % | RAMP FCF | PONY FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $812.9M | $90.0M | 70.7% | 15.7% | — | -$165.0M |
| FY 2024 | $745.6M | $75.0M | 71.0% | 15.2% | — | -$110.8M |
| FY 2023 | $659.7M | $71.9M | — | — | — | -$115.4M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
RAMP // BETA —
PONY // BETA —