COMP <GO>
WW vs RGS // EV/EBITDA & P/E VALUATION
WW International Inc. (NASDAQ) VS. Regis Corporation (NASDAQ) • 15-METRIC TALLY: WW 2
— RGS 2
■ METRIC PARITY
LAST: $15.05 (+4.59%) • MKT CAP: $150.5M
valuation
—
LAST: $29.78 (+1.16%) • MKT CAP: $74.5M
valuation
8.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (WW VS. RGS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | WW | RGS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 85.00% | 5.60% | +79.40 | WW | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 8.0x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 16.72% | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | 9.50% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | 58.80% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | 3.50% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.73 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 5/9 | -2.00 | RGS | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 53.6 | 59.5 | -5.90 | RGS | /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 | $74.5M | $76.0M | WW | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | WW REV | RGS REV | WW GROSS % | RGS GROSS % | WW FCF | RGS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $210.1M | — | — | — | $12.4M |
| FY 2024 | $785.9M | $203.0M | 67.8% | — | -$17.6M | -$2.4M |
| FY 2023 | $889.6M | $233.3M | — | — | $6.7M | -$7.9M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
WW // BETA —
RGS // BETA —