COMP <GO>
WW vs KLC // EV/EBITDA & P/E VALUATION
WW International Inc. (NASDAQ) VS. KinderCare Learning Companies Inc. (NYSE) • 15-METRIC TALLY: WW 1
— KLC 2
■ METRIC PARITY
LAST: $15.05 (+4.59%) • MKT CAP: $150.5M
valuation
—
LAST: $2.05 (+5.13%) • MKT CAP: $243.0M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (WW VS. KLC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | WW | KLC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 85.00% | -1.00% | +86.00 | WW | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | -0.70% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | -4.10% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | 2.60% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.69 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 3/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.6 | 52.7 | -0.07 | KLC | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $150.5M | $243.0M | -$92.5M | KLC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | WW REV | KLC REV | WW GROSS % | KLC GROSS % | WW FCF | KLC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $2.73B | — | — | — | $110.3M |
| FY 2024 | $785.9M | $2.66B | 67.8% | — | -$17.6M | -$16.4M |
| FY 2023 | $889.6M | $2.51B | — | — | $6.7M | $303.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
WW // BETA —
KLC // BETA —