Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: CVI stock price vs CRTO: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CRTO's multiple
Needs CRTO P/E.
Implied fair value · at CVI's multiple
Needs CVI P/E.
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 premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CVI FY 2025 (ended Dec 31, 2025) · CRTO FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 72% equity / 28% debt · EV / Revenue 0.80x · EV / EBITDA 35.93x
Capital structure 96% equity / 4% debt · EV / Revenue 0.28x · EV / EBITDA 1.61x
CVI carries the larger enterprise value at $5.71B against $534.90M; CRTO trades on the lower EV / Revenue multiple (0.28x vs 0.80x); CRTO on the lower EV / EBITDA (1.61x vs 35.93x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
CVR ENERGY, INC · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
CRITEO S.A. · 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
2.40x
0.03x
Net debt / EBITDA
Leverage against operating earnings
7.80x
-0.99x
Cash and equivalents
Liquid reserves on the balance sheet
$511.00M
$365.28M
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.
$1.75B
$36.84M
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.
