| Ticker | Company | Zen Rating | Price | Value | Graham Fair Value | Graham Fair Value % | P/E | Forward P/E | P/S | P/B | PEG | Free Cash Flow | Free Cash Flow Yield | Book Value | BVPS | EV | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ESCA | ESCALADE INC | $14.41 | N/A | N/A | 15.66x | 14.87x | 0.82x | 1.15x | N/A | $26.80M | 13.47% | $172.33M | 12.48 | $217.02M | 9.29 | ||
| XPOF | XPONENTIAL FITNESS INC | $8.12 | N/A | N/A | -4.83x | 8.99x | 0.90x | -1.72x | N/A | $15.43M | 5.42% | -$230.37M | -6.56 | $730.72M | 38.61 | ||
| HAS | HASBRO INC | $88.75 | N/A | N/A | -22.36x | 16.66x | 2.86x | 28.71x | N/A | $550.30M | 4.42% | $433.80M | 3.09 | $15.15B | -257.26 | ||
| JOUT | JOHNSON OUTDOORS INC | $46.66 | N/A | N/A | -13.93x | 43.57x | 0.81x | 1.16x | N/A | $40.23M | 8.40% | $418.42M | 40.77 | $357.98M | 30.94 | ||
| AS | AMER SPORTS INC | $36.49 | $14.06 | 159.55% | 65.16x | 30.56x | 3.33x | 3.59x | 1.22x | N/A | N/A | $5.65B | 10.15 | $21.81B | N/A | ||
| MSGE | MADISON SQUARE GARDEN ENTERTAINMENT CORP | $60.54 | $23.53 | 157.31% | 84.08x | 28.13x | 2.99x | -43.46x | 1.14x | $140.19M | 4.88% | -$65.80M | -1.39 | $4.04B | 24.72 | ||
| PTON | PELOTON INTERACTIVE INC | $5.81 | N/A | N/A | -21.52x | 56.57x | 0.98x | -7.00x | N/A | $380.40M | 15.85% | -$347.00M | -0.84 | $3.24B | 19.43 | ||
| LTH | LIFE TIME GROUP HOLDINGS INC | $28.84 | $15.72 | 83.43% | 21.68x | 18.89x | 2.18x | 2.13x | 1.29x | $70.51M | 1.11% | $2.99B | 13.57 | $10.24B | 13.44 | ||
| PLBY | PLAYBOY INC | $1.86 | N/A | N/A | -6.00x | 24.87x | 1.13x | 53.12x | N/A | -$1.49M | -0.81% | $3.77M | 0.04 | $367.71M | -236.01 | ||
| OSW | ONESPAWORLD HOLDINGS LTD | $20.27 | $16.91 | 19.89% | 28.15x | 17.57x | 2.23x | 3.74x | 0.58x | $66.78M | 3.19% | $552.79M | 5.36 | $2.13B | 19.63 | ||
| PLNT | PLANET FITNESS INC | $97.69 | $38.25 | 155.41% | 39.87x | 27.03x | 6.33x | -41.78x | 1.47x | $225.28M | 2.76% | -$194.76M | -2.33 | $10.33B | 18.59 | ||
| TRON | TRON INC | $1.60 | N/A | N/A | 17.78x | N/A | 39.02x | 1.72x | N/A | -$2.19M | -1.25% | $239.77M | 2.18 | $401.52M | 25.47 | ||
| CALY | CALLAWAY GOLF CO | $15.81 | N/A | N/A | -1.93x | -63.78x | 0.72x | 1.17x | N/A | $34.80M | 1.20% | $2.48B | 13.46 | $5.22B | -5.30 | ||
| YETI | YETI HOLDINGS INC | $48.86 | $27.47 | 77.84% | 25.19x | 16.93x | 2.14x | 5.41x | 1.09x | $265.16M | 6.75% | $702.56M | 8.74 | $3.86B | 14.52 | ||
| GOLF | ACUSHNET HOLDINGS CORP | $93.03 | $23.72 | 292.27% | 25.21x | 24.62x | 2.20x | 6.40x | 12.89x | $110.14M | 1.98% | $852.28M | 14.23 | $6.27B | 15.94 | ||
| MAT | MATTEL INC | $20.88 | $14.79 | 41.22% | 15.58x | 11.83x | 1.26x | 2.86x | 1.07x | $490.39M | 7.44% | $2.26B | 7.16 | $8.37B | 10.44 | ||
| JAKK | JAKKS PACIFIC INC | $19.18 | N/A | N/A | 39.14x | 6.79x | 0.37x | 0.84x | N/A | $17.62M | 8.22% | $255.92M | 22.88 | $245.01M | 12.38 | ||
| PRKS | UNITED PARKS & RESORTS INC | $39.01 | $39.83 | -2.07% | 11.68x | 9.65x | 1.28x | -6.89x | 0.69x | $220.71M | 10.28% | -$308.74M | -5.61 | $4.26B | 7.67 | ||
| YYAI | AIRWA INC | $1.17 | N/A | N/A | -0.15x | N/A | 0.40x | 0.13x | N/A | -$32.27M | -662.48% | $165.39M | 39.72 | -$108.61M | -9.84 | ||
| LUCK | LUCKY STRIKE ENTERTAINMENT CORP | $9.02 | N/A | N/A | -23.13x | 130.91x | 1.01x | -3.86x | N/A | -$229.19M | -18.34% | -$326.29M | -2.36 | $4.40B | 11.17 | ||
| CLAR | CLARUS CORP | $3.66 | N/A | N/A | -1.73x | 38.16x | 0.55x | 0.62x | N/A | -$7.00M | -4.97% | $225.81M | 5.88 | $113.02M | -2.01 | ||
| FNKO | FUNKO INC | $4.41 | N/A | N/A | -3.50x | -61.76x | 0.26x | 1.34x | N/A | -$9.48M | -3.95% | $182.68M | 3.34 | $517.33M | 35.35 | ||
| NOMA | NOMADAR CORP | $4.51 | N/A | N/A | -37.58x | N/A | 75.17x | 12.64x | N/A | -$1.82M | -2.71% | $5.41M | 0.36 | $69.46M | -37.36 | ||
| DOGZ | DOGNESS (INTERNATIONAL) CORP | $11.25 | N/A | N/A | -29.61x | N/A | 7.29x | 1.64x | N/A | $1.44M | 0.96% | $97.75M | 7.29 | $162.81M | -57.76 | ||
| AGH | AUREUS GREENWAY HOLDINGS INC | $4.03 | N/A | N/A | -19.10x | N/A | 19.28x | 1.80x | N/A | -$2.40M | -4.27% | $33.79M | 2.41 | $31.96M | -12.09 | ||
| FUN | SIX FLAGS ENTERTAINMENT CORPORATION | $18.36 | N/A | N/A | -0.98x | 34.11x | 0.59x | 3.03x | N/A | -$168.71M | -9.11% | $614.31M | 6.09 | $7.03B | -7.91 | ||
| NWTG | NEWTON GOLF COMPANY INC | $1.63 | N/A | N/A | -0.01x | -26.63x | 1.08x | 2.54x | N/A | -$6.02M | -80.31% | $3.06M | 0.66 | $5.30M | -0.45 | ||
| KMRK | K-TECH SOLUTIONS CO LTD | $1.48 | $0.43 | 240.48% | 56.92x | N/A | 1.71x | 11.39x | 1.89x | -$1.30M | -4.05% | $2.79M | 0.13 | $28.81M | 32.33 | ||
| MMA | MIXED MARTIAL ARTS GROUP LTD | $0.98 | N/A | N/A | -0.49x | N/A | 9.25x | -9.25x | N/A | -$8.35M | -65.31% | -$1.38M | -0.11 | $10.80M | -0.42 | ||
| GDHG | GOLDEN HEAVEN GROUP HOLDINGS LTD | $2.02 | N/A | N/A | -0.19x | N/A | 0.10x | 0.03x | N/A | $19.19M | 1,196.98% | $180.65M | 227.58 | -$73.72M | 19.97 | ||
| HWH | HWH INTERNATIONAL INC | $1.67 | N/A | N/A | N/A | N/A | 9.82x | 3.81x | N/A | -$1.00M | -9.28% | $2.84M | 0.44 | $9.03M | -16.17 |