| 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  | 
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FTDR | FRONTDOOR INC  | $66.43 | $33.44 | 98.68% | 19.20x | 16.54x | 2.48x | 19.05x | 1.90x | $303.00M | 6.21% | $254.00M | 3.46 | $5.48B | 11.92 | ||
| RGS | REGIS CORP  | $29.93 | $796.42 | -96.24% | 0.57x | N/A | 0.34x | 0.39x | 0.02x | $12.45M | 17.59% | $185.62M | 78.52 | $227.43M | 7.30 | ||
| BFAM | BRIGHT HORIZONS FAMILY SOLUTIONS INC  | $109.23 | $50.07 | 118.18% | 35.58x | 23.83x | 2.24x | 4.44x | 1.28x | $244.78M | 3.91% | $1.40B | 24.44 | $7.78B | 20.74 | ||
| WW | WW INTERNATIONAL INC  | $34.82 | N/A | N/A | N/A | -126.76x | N/A | -0.30x | N/A | N/A | N/A | -$1.17B | -117.09 | $1.85B | N/A | ||
| CSV | CARRIAGE SERVICES INC  | $44.70 | $27.28 | 63.84% | 14.61x | 13.42x | 1.67x | 3.14x | 1.80x | $30.38M | 4.46% | $223.06M | 14.63 | $1.24B | 10.32 | ||
| ROL | ROLLINS INC  | $57.61 | $10.19 | 465.58% | 53.84x | 50.47x | 7.59x | 18.22x | 5.55x | $674.98M | 2.42% | $1.53B | 3.16 | $28.70B | 34.11 | ||
| HRB | H&R BLOCK INC  | $49.74 | $48.93 | 1.65% | 11.18x | 9.95x | 1.77x | 74.95x | 0.82x | $598.85M | 8.99% | $88.90M | 0.66 | $7.68B | 7.90 | ||
| MED | MEDIFAST INC  | $12.02 | N/A | N/A | 36.42x | -12.80x | 0.27x | 0.61x | N/A | -$2.42M | -1.83% | $216.01M | 19.65 | $43.49M | 2.21 | ||
| MCW | MISTER CAR WASH INC  | $5.59 | $4.59 | 21.91% | 19.96x | 12.98x | 1.76x | 1.66x | 0.71x | $127.32M | 6.96% | $1.11B | 3.38 | $3.56B | 10.77 | ||
| TRNR | INTERACTIVE STRENGTH INC  | $2.47 | N/A | N/A | 0.00x | -0.10x | 0.36x | 0.23x | N/A | -$16.09M | -637.29% | $16.27M | 15.92 | $56.39M | -6.89 | ||
| SCI | SERVICE CORP INTERNATIONAL  | $83.51 | $31.04 | 169.00% | 22.33x | 21.45x | 2.73x | 7.47x | 3.46x | $573.95M | 4.90% | $1.57B | 11.17 | $16.49B | 13.69 | ||
| MRM | MEDIROM HEALTHCARE TECHNOLOGIES INC  | $2.06 | N/A | N/A | 5.19x | N/A | 0.31x | 10.30x | N/A | -$6.37M | -39.13% | $1.60M | 0.20 | $42.00M | 18.36 | ||
| EJH | E-HOME HOUSEHOLD SERVICE HOLDINGS LTD  | $0.92 | N/A | N/A | -1.14x | N/A | 0.02x | 0.01x | N/A | -$3.83M | -343.94% | $265.89M | 220.74 | -$167.92M | 37.56 | ||
| EM | SMART SHARE GLOBAL LTD  | $1.37 | N/A | N/A | -171.25x | 1.90x | 1.35x | 0.96x | N/A | -$28.09M | -8.03% | $363.41M | 1.42 | $227.91M | 8.50 | ||
| IVP | INSPIRE VETERINARY PARTNERS INC  | $0.81 | $1.70k | -99.95% | 0.03x | N/A | 0.32x | 12.05x | 0.00x | -$9.35M | -191.12% | $446.26k | 0.07 | $22.69M | -2.48 | ||
| PMEC | PRIMECH HOLDINGS LTD  | $1.60 | N/A | N/A | -32.00x | N/A | 0.81x | 4.13x | N/A | $6.35M | 10.56% | $14.89M | 0.40 | $66.80M | 20.34 | ||
| YYGH | YY GROUP HOLDING LTD  | $0.31 | N/A | N/A | -2.22x | N/A | 0.31x | 2.08x | N/A | -$1.15M | -9.00% | $6.15M | 0.15 | $16.50M | -4.39 | ||
| CLIK | CLICK HOLDINGS LTD  | $7.06 | N/A | N/A | -0.56x | N/A | 0.05x | 2.39x | N/A | -$5.60M | -125.57% | $101.66M | 160.81 | $237.91M | -39.08 |