| 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 | $18.63 | N/A | N/A | 16.63x | 16.91x | 1.07x | 1.46x | N/A | $30.55M | 11.88% | $175.84M | 12.74 | $262.21M | 10.02 | ||
| JAKK | JAKKS PACIFIC INC | $24.50 | $43.36 | -43.49% | 34.03x | 10.84x | 0.50x | 1.16x | 0.20x | $18.91M | 6.74% | $241.98M | 21.15 | $266.44M | 10.94 | ||
| HAS | HASBRO INC | $88.79 | N/A | N/A | -55.84x | 14.68x | 2.61x | 18.63x | N/A | $887.80M | 7.07% | $674.20M | 4.77 | $15.30B | 47.17 | ||
| CALY | CALLAWAY GOLF CO | $18.16 | N/A | N/A | -10.50x | 27.60x | 2.02x | 1.54x | N/A | $281.30M | 8.43% | $2.12B | 11.56 | $3.44B | -13.77 | ||
| YETI | YETI HOLDINGS INC | $50.38 | $24.97 | 101.79% | 25.44x | 17.15x | 2.00x | 5.78x | 1.07x | $257.50M | 6.79% | $659.93M | 8.76 | $3.91B | 14.70 | ||
| PTON | PELOTON INTERACTIVE INC | $6.08 | $2.10 | 189.19% | 101.33x | 19.81x | 1.07x | -10.48x | 1.08x | $401.30M | 15.39% | -$241.90M | -0.56 | $3.09B | 11.53 | ||
| FNKO | FUNKO INC | $5.79 | N/A | N/A | -5.51x | -100.17x | 0.35x | 1.91x | N/A | -$7.33M | -2.28% | $169.14M | 3.05 | $568.87M | 20.58 | ||
| OSW | ONESPAWORLD HOLDINGS LTD | $26.29 | $10.65 | 146.76% | 34.59x | 22.93x | 2.71x | 4.75x | 1.22x | $64.79M | 2.42% | $561.75M | 5.51 | $2.74B | 24.07 | ||
| CLAR | CLARUS CORP | $3.26 | N/A | N/A | -2.81x | 79.90x | 0.50x | 0.65x | N/A | -$12.20M | -9.75% | $193.66M | 5.04 | $95.51M | -2.04 | ||
| PLNT | PLANET FITNESS INC | $53.48 | $26.75 | 99.91% | 19.31x | 16.39x | 3.07x | -8.81x | 1.32x | $287.53M | 6.76% | -$482.22M | -6.06 | $6.68B | 11.31 | ||
| JOUT | JOHNSON OUTDOORS INC | $45.99 | N/A | N/A | -30.66x | 60.12x | 0.73x | 1.15x | N/A | $25.00M | 5.28% | $418.89M | 40.68 | $419.84M | 11.88 | ||
| AS | AMER SPORTS INC | $33.92 | $12.75 | 166.06% | 41.37x | 26.33x | 2.72x | 2.84x | 1.25x | $477.10M | 2.49% | $6.74B | 11.94 | $19.48B | 16.76 | ||
| GOLF | ACUSHNET HOLDINGS CORP | $104.66 | $31.69 | 230.26% | 36.59x | 27.07x | 2.40x | 7.43x | 1.92x | $88.69M | 1.42% | $825.11M | 13.79 | $7.23B | 21.45 | ||
| MAT | MATTEL INC | $14.34 | $10.51 | 36.46% | 8.96x | 10.75x | 0.79x | 1.97x | 1.82x | $334.59M | 7.85% | $2.11B | 7.08 | $5.89B | 6.71 | ||
| MSGE | MADISON SQUARE GARDEN ENTERTAINMENT CORP | $76.26 | $19.82 | 284.69% | 72.63x | 32.14x | 3.55x | 75.15x | 1.67x | $312.73M | 8.64% | $48.01M | 1.01 | $4.47B | 24.97 | ||
| LTH | LIFE TIME GROUP HOLDINGS INC | $42.33 | $9.63 | 339.48% | 24.05x | 26.73x | 3.05x | 2.93x | 16.22x | -$123.56M | -1.32% | $3.22B | 14.51 | $13.42B | 14.76 | ||
| PLBY | PLAYBOY INC | $1.22 | N/A | N/A | -17.43x | -358.82x | 1.14x | 4.22x | N/A | -$467.00k | -0.33% | $33.49M | 0.29 | $284.76M | 34.44 | ||
| PRKS | UNITED PARKS & RESORTS INC | $44.83 | $31.23 | 43.53% | 16.67x | 12.43x | 1.34x | -3.79x | 0.80x | $190.95M | 8.62% | -$557.23M | -11.28 | $4.47B | 8.71 | ||
| TRON | TRON INC | $1.46 | N/A | N/A | -8.59x | N/A | 81.11x | 2.77x | N/A | -$1.84M | -0.48% | $249.94M | 0.91 | $683.31M | 93.96 | ||
| XPOF | XPONENTIAL FITNESS INC | $6.32 | N/A | N/A | -4.51x | 12.53x | 0.79x | -0.98x | N/A | -$2.77M | -1.17% | -$316.32M | -8.48 | $807.67M | 26.18 | ||
| FUN | SIX FLAGS ENTERTAINMENT CORPORATION | $17.37 | N/A | N/A | -1.06x | -34.40x | 0.56x | 6.36x | N/A | $28.65M | 1.62% | $279.23M | 2.75 | $7.19B | -7.86 | ||
| PUSA | AUREUS GREENWAY HOLDINGS INC | $3.22 | N/A | N/A | -10.35x | N/A | 46.67x | 1.67x | N/A | -$2.65M | -1.83% | $41.57M | 0.93 | $52.92M | -10.35 | ||
| LUCK | LUCKY STRIKE ENTERTAINMENT CORP | $6.88 | N/A | N/A | -10.75x | 42.16x | 0.75x | -2.59x | N/A | -$222.15M | -23.79% | -$362.77M | -2.67 | $4.12B | 11.52 | ||
| HWH | HWH INTERNATIONAL INC | $1.42 | N/A | N/A | -3.64x | N/A | -36.41x | 5.27x | N/A | -$1.41M | -13.24% | $2.01M | 0.27 | $9.96M | -3.88 | ||
| YYAI | AIRWA INC | $11.33 | N/A | N/A | -0.03x | N/A | 0.58x | 0.06x | N/A | $3.40M | 36.67% | $187.55M | 229.25 | -$27.90M | -3.21 | ||
| GDHG | GOLDEN HEAVEN GROUP HOLDINGS LTD | $1.48 | N/A | N/A | 0.00x | N/A | 0.95x | 0.14x | N/A | $4.29M | 39.73% | $217.98M | 29.90 | -$124.25M | 546.11 | ||
| DOGZ | DOGNESS (INTERNATIONAL) CORP | $0.94 | N/A | N/A | -1.78x | N/A | 1.03x | 0.14x | N/A | -$4.45M | -26.54% | $95.14M | 5.34 | $22.36M | -3.47 | ||
| NOMA | NOMADAR CORP | $2.92 | N/A | N/A | -11.68x | N/A | 39.46x | 3.71x | N/A | -$1.17M | -2.60% | $11.71M | 0.76 | $43.36M | -11.36 | ||
| KMRK | K-TECH SOLUTIONS CO LTD | $0.99 | $145.74M | -100.00% | 0.00x | N/A | 1.22x | 2.76x | 0.00x | -$3.31M | -15.86% | $7.57M | 0.36 | $14.58M | -77.94 | ||
| NWTG | NEWTON GOLF COMPANY INC | $1.10 | N/A | N/A | -0.60x | -1.00x | 0.64x | -3.32x | N/A | -$5.12M | -101.36% | -$1.52M | -0.33 | $4.96M | -0.63 | ||
| MMA | MIXED MARTIAL ARTS GROUP LTD | $0.50 | N/A | N/A | N/A | N/A | N/A | 1.99x | N/A | N/A | N/A | $3.26M | 0.25 | $5.94M | N/A |