COMP <GO>
SEED vs LOCL // EV/EBITDA & P/E VALUATION
Origin Agritech Limited (NASDAQ) VS. Local Bounti Corporation (NYSE) • 15-METRIC TALLY: SEED 3
— LOCL 4
■ METRIC PARITY
LAST: $0.75 (-4.93%) • MKT CAP: $10.6M
valuation
—
LAST: $0.93 (+0.05%) • MKT CAP: $21.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SEED VS. LOCL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | SEED | LOCL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 7.00% | 12.10% | -5.10 | LOCL | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | -15.80% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | -60.00% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -58.40% | -60.00% | +1.60 | SEED | /net-margins <GO> |
| Revenue Growth (YoY) | -20.60% | 26.80% | -47.40 | LOCL | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 1.44% | 0.00% | +1.44 | SEED | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.20 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 1/9 | 4/9 | -3.00 | LOCL | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 43.7 | 39.5 | +4.19 | SEED | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $10.6M | $21.6M | -$11.0M | LOCL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | SEED REV | LOCL REV | SEED GROSS % | LOCL GROSS % | SEED FCF | LOCL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $12.8M | $48.4M | 7.0% | 12.1% | -$4.8M | -$41.9M |
| FY 2024 | $16.2M | $38.1M | 14.2% | 10.7% | -$2.9M | -$109.5M |
| FY 2023 | $13.0M | $27.6M | — | — | -$759.0K | -$33.2M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
SEED // BETA —
LOCL // BETA —