COMP <GO>
SCAG vs MLR // EV/EBITDA & P/E VALUATION
Scage Future (NASDAQ) VS. Miller Industries Inc. (NYSE) • 15-METRIC TALLY: SCAG 1
— MLR 5
■ METRIC PARITY
LAST: $2.20 (+2.32%) • MKT CAP: $10.6M
valuation
—
LAST: $52.13 (+0.75%) • MKT CAP: $591.8M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SCAG VS. MLR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | SCAG | MLR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | -6.40% | 15.20% | -21.60 | MLR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 5.50% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 14.37% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 2.90% | -62.90 | MLR | /net-margins <GO> |
| Revenue Growth (YoY) | 82.00% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.55% | -1.55 | MLR | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 6/9 | -4.00 | MLR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 90.1 | 37.2 | +52.91 | SCAG | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 23.9x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $10.6M | $591.8M | -$581.1M | MLR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | SCAG REV | MLR REV | SCAG GROSS % | MLR GROSS % | SCAG FCF | MLR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $11.1M | $790.3M | -6.4% | 15.2% | -$5.9M | $85.0M |
| FY 2024 | $6.1M | $1.26B | 8.8% | 13.6% | -$6.3M | $1.5M |
| FY 2023 | $438.0K | $0 | — | — | -$4.9M | $11.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
SCAG // BETA —
MLR // BETA —