COMP <GO>
TLS vs NVDA // EV/EBITDA & P/E VALUATION
Telos Corporation (NASDAQ) VS. NVIDIA Corporation (NASDAQ) • 15-METRIC TALLY: TLS 3
— NVDA 8
■ METRIC PARITY
LAST: $5.78 (-2.12%) • MKT CAP: $432.0M
valuation
—
LAST: $213.66 (-0.80%) • MKT CAP: $5.15T
valuation
23.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (TLS VS. NVDA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | TLS | NVDA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 37.00% | 74.67% | -37.67 | NVDA | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 65.06% | -100.06 | NVDA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 23.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 6.82% | 2.58% | +4.24 | TLS | /fcf-yield <GO> |
| Operating Margin | -24.20% | 65.21% | -89.41 | NVDA | /operating-margins <GO> |
| Net Profit Margin | -22.20% | 63.66% | -85.86 | NVDA | /net-margins <GO> |
| Revenue Growth (YoY) | 52.20% | 83.38% | -31.18 | NVDA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.02% | -0.02 | NVDA | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.99 | 19.52 | -16.53 | NVDA | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 4/9 | +3.00 | TLS | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | 9.01% | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 63.4 | 51.1 | +12.27 | TLS | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 2.04 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 17.0x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $432.0M | $5.15T | -$5.15T | NVDA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | TLS REV | NVDA REV | TLS GROSS % | NVDA GROSS % | TLS FCF | NVDA FCF |
|---|---|---|---|---|---|---|
| FY 2026 | — | $215.94B | — | 71.1% | — | $96.68B |
| FY 2025 | $164.8M | $130.50B | 37.0% | 75.0% | $29.4M | $60.85B |
| FY 2024 | $108.3M | $60.92B | 31.8% | 72.7% | -$28.2M | $27.02B |
| FY 2023 | $145.4M | $26.97B | — | 56.9% | $1.6M | $3.81B |
| FY 2022 | — | $26.91B | — | 64.9% | — | $8.13B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
TLS // BETA —
NVDA // BETA 2.04