Eos Energy Enterprises, Inc.
$1.67B- Market cap
- $1.42B
- Debt
- +$813.64M
- Cash
- −$567.99M
Capital structure 64% equity / 36% debt · EV / Revenue 14.59x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: EOSE stock price at premium vs SIRI $3.90 current versus $0.36 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 SIRI's multiple
Implied fair value · at EOSE's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EOSE FY 2025 (ended Dec 31, 2025) · SIRI 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 64% equity / 36% debt · EV / Revenue 14.59x
Capital structure 53% equity / 47% debt · EV / Revenue 2.14x · EV / EBITDA 11.03x
SIRI carries the larger enterprise value at $18.33B against $1.67B; SIRI trades on the lower EV / Revenue multiple (2.14x vs 14.59x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Eos Energy Enterprises, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
SIRIUS XM HOLDINGS INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
-0.36x
0.75x
Net debt / EBITDA
Leverage against operating earnings
-0.26x
5.15x
Cash and equivalents
Liquid reserves on the balance sheet
$567.99M
$94.00M
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.
Fluence Energy, Inc.
EOSE vs FLNC
STEM, INC.
EOSE vs STEM
Enphase Energy, Inc.
EOSE vs ENPH
ChargePoint Holdings, Inc.
EOSE vs CHPT
Spotify Technology S.A.
EOSE vs SPOT
SALEM MEDIA GROUP, INC. /DE/
EOSE vs SALM
iHeartMedia, Inc.
EOSE vs IHRT
SAGA COMMUNICATIONS INC
EOSE vs SGA
$813.64M
$8.65B
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.