Firy Inc.
$3.81B- Market cap
- $3.75B
- Debt
- +$255.18M
- Cash
- −$194.51M
Capital structure 94% equity / 6% debt · EV / Revenue 36.43x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $3.75B · View financials
Snapshot Sep 3, 8:00 PM ET
FY 2025 ·
Decision snapshot: SKLZ stock price at premium vs SMPL $10.13 current versus $4.67 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 SMPL's multiple
Implied fair value · at SKLZ'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: SKLZ FY 2025 (ended Dec 31, 2025) · SMPL FY 2025 (ended Aug 30, 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 94% equity / 6% debt · EV / Revenue 36.43x
Capital structure 80% equity / 20% debt · EV / Revenue 0.80x · EV / EBITDA 6.26x
SKLZ carries the larger enterprise value at $3.81B against $1.16B; SMPL trades on the lower EV / Revenue multiple (0.80x vs 36.43x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
FIRY INC. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
The Simply Good Foods Company · 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
2.28x
0.14x
Net debt / EBITDA
Leverage against operating earnings
-1.07x
0.81x
Cash and equivalents
Liquid reserves on the balance sheet
$194.51M
$98.47M
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.
Unity Software Inc.
SKLZ vs U
AppLovin Corp
SKLZ vs APP
Roblox Corp
SKLZ vs RBLX
Duolingo, Inc.
SKLZ vs DUOL
TAKE TWO INTERACTIVE SOFTWARE INC
SKLZ vs TTWO
ELECTRONIC ARTS INC.
SKLZ vs EA
Mondelez International, Inc.
SKLZ vs MDLZ
HERSHEY CO
SKLZ vs HSY
Post Holdings, Inc.
SKLZ vs POST
HAIN CELESTIAL GROUP INC
SKLZ vs HAIN
$255.18M
$249.07M
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.