Natural Grocers by Vitamin Cottage, Inc.
$960.25M- Market cap
- $643.67M
- Debt
- +$333.69M
- Cash
- −$17.12M
Capital structure 66% equity / 34% debt · EV / Revenue 0.72x · EV / EBITDA 14.76x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: NGVC stock price vs ADI: 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 ADI's multiple
Needs ADI P/E.
Implied fair value · at NGVC's multiple
Needs NGVC 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 discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NGVC FY 2025 (ended Sep 30, 2025) · ADI FY 2025 (ended Nov 1, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 66% equity / 34% debt · EV / Revenue 0.72x · EV / EBITDA 14.76x
Capital structure 95% equity / 5% debt · EV / Revenue 16.38x · EV / EBITDA 38.31x
ADI carries the larger enterprise value at $180.47B against $960.25M; NGVC trades on the lower EV / Revenue multiple (0.72x vs 16.38x); NGVC on the lower EV / EBITDA (14.76x vs 38.31x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Natural Grocers by Vitamin Cottage, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Analog Devices, Inc. · implied price per share
Bear
$110.84
Base
$135.85
Bull
$170.33
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
1.57x
0.25x
Net debt / EBITDA
Leverage against operating earnings
4.86x
1.05x
Cash and equivalents
Liquid reserves on the balance sheet
$17.12M
$3.65B
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.
Sprouts Farmers Market, Inc.
NGVC vs SFM
KROGER CO
NGVC vs KR
Albertsons Companies, Inc.
NGVC vs ACI
Grocery Outlet Holding Corp.
NGVC vs GO
Texas Instruments Incorporated
NGVC vs TXN
Intel Corporation
NGVC vs INTC
NVIDIA Corporation
NGVC vs NVDA
Qualcomm Incorporated
NGVC vs QCOM
Broadcom Inc.
NGVC vs AVGO
$333.69M
$8.59B
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.