COMP <GO>
SUJA vs MGPI // EV/EBITDA & P/E VALUATION
Suja Life Inc. (Class A) (NASDAQ) VS. MGP Ingredients Inc. (NASDAQ) • 15-METRIC TALLY: SUJA 1
— MGPI 2
■ METRIC PARITY
LAST: $10.75 (+5.70%) • MKT CAP: $415.2M
valuation
—
LAST: $17.21 (+2.87%) • MKT CAP: $368.7M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SUJA VS. MGPI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | SUJA | MGPI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 37.20% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | -10.70% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 20.63% | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | -17.60% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | -20.10% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | -23.80% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 2.80% | -2.80 | MGPI | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 1.43 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | — | 5/9 | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 56.0 | 68.3 | -12.32 | MGPI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $415.2M | $368.7M | $46.5M | SUJA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | SUJA REV | MGPI REV | SUJA GROSS % | MGPI GROSS % | SUJA FCF | MGPI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $536.4M | — | 37.2% | — | $76.0M |
| FY 2024 | — | $703.6M | — | 40.7% | — | $31.1M |
| FY 2023 | — | $836.5M | — | — | — | $83.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
SUJA // BETA —
MGPI // BETA —