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 PRGO: 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 PRGO's multiple
Needs PRGO P/E.
Implied fair value · at NGVC's multiple
Needs EPS (TTM) is negative, NGVC P/E.
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 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) · PRGO 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 66% equity / 34% debt · EV / Revenue 0.72x · EV / EBITDA 14.76x
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 36% equity / 64% debt
PRGO carries the larger enterprise value at $5.71B against $960.25M; NGVC trades on the lower EV / Revenue multiple (0.72x vs 1.34x).
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.
Perrigo Company plc · 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
1.57x
1.24x
Net debt / EBITDA
Leverage against operating earnings
4.86x
—
Cash and equivalents
Liquid reserves on the balance sheet
$17.12M
—
Total debt
Interest-bearing obligations outstanding
$333.69M
$3.64B
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.
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.