Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $48.90B
Decision snapshot: NGVC stock price vs F: inconclusive — current versus $15.09 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 F's multiple
Implied fair value · at NGVC's multiple
Needs NGVC P/S.
Live quote
As of 2025-12-31
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NGVC FY 2025 (ended Sep 30, 2025) · F FY 2025 (ended Dec 31, 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 99% equity / 1% debt · EV / Revenue 0.06x · EV / EBITDA 1.53x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
Natural Grocers by Vitamin Cottage, Inc. · implied price per share
Bear
-$0.39
Base
-$0.46
Bull
-$0.53
Ford Motor Co · implied price per share
Bear
$3.40
Base
$4.00
Bull
$4.61
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
0.04x
0.01x
Net debt / EBITDA
Leverage against operating earnings
-0.16x
-5.33x
Cash and equivalents
Liquid reserves on the balance sheet
$18.27M
$38.49B
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
General Motors Co
NGVC vs GM
Tesla, Inc.
NGVC vs TSLA
Stellantis N.V.
NGVC vs STLA
TOYOTA MOTOR CORP/
NGVC vs TM
HONDA MOTOR CO LTD
NGVC vs HMC
Lucid Group, Inc.
NGVC vs LCID
$7.69M
$471.00M
Live quote
Edwyn research
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.
