COMP <GO>
TDIC vs XWEL // EV/EBITDA & P/E VALUATION
Dreamland Limited (Class A) (NASDAQ) VS. XWELL Inc. (NASDAQ) • 15-METRIC TALLY: TDIC 1
— XWEL 1
■ METRIC PARITY
LAST: $1.80 (+2.27%) • MKT CAP: $6.8M
valuation
—
LAST: $0.69 (-7.96%) • MKT CAP: $6.9M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (TDIC VS. XWEL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | TDIC | XWEL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 25.70% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | -35.00% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | -53.60% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | -58.20% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | -13.80% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | — | 2/9 | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 45.7 | 38.6 | +7.02 | TDIC | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $6.8M | $6.9M | -$68.9K | XWEL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | TDIC REV | XWEL REV | TDIC GROSS % | XWEL GROSS % | TDIC FCF | XWEL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | — | $29.2M | — | 25.7% | — | -$11.7M |
| FY 2024 | — | $33.9M | — | 26.3% | — | -$12.8M |
| FY 2023 | — | $30.1M | — | — | — | -$16.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
TDIC // BETA —
XWEL // BETA —