Academy Sports and Outdoors, Inc.
$2.94B- Market cap
- $2.79B
- Debt
- +$483.79M
- Cash
- −$330.32M
Capital structure 85% equity / 15% debt · EV / Revenue 0.49x · EV / EBITDA 4.55x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: ASO stock price at discount vs MAC $44.96 current versus $634.62 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at MAC's multiple
Implied fair value · at ASO's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ASO FY 2026 (ended Jan 31, 2026) · MAC FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 85% equity / 15% debt · EV / Revenue 0.49x · EV / EBITDA 4.55x
Capital structure 57% equity / 43% debt · EV / Revenue 11.22x · EV / EBITDA 1326.51x
MAC carries the larger enterprise value at $11.38B against $2.94B; ASO trades on the lower EV / Revenue multiple (0.49x vs 11.22x); ASO on the lower EV / EBITDA (4.55x vs 1326.51x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Academy Sports and Outdoors, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
MACERICH CO · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.22x
2.07x
Net debt / EBITDA
Leverage against operating earnings
0.24x
558.12x
Cash and equivalents
Liquid reserves on the balance sheet
$330.32M
$280.25M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$483.79M
$5.07B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.