Loading institutional data...
Loading institutional data...
Held by 216 of 5,944 reporting institutions (92th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $22.89 today, the market must believe free cash flow compounds -4.0%/yr for a decade (off $76M normalized FCF).
The market's -4.0% is more conservative than its 6-yr track record.
2-stage DCF · 0.04B shares · net debt -$171M
mean -45.0% · volatility σ 389% · implied rate exceeded in 2/4 yrs
Central path = implied -4.0%/yr growth; shaded band = ±1σ (389%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
5/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Cash conversion lags reported earnings — watch accruals. Lower/negative accruals = higher quality (Sloan).
Coverage data unavailable.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $21M buybacks = $21M returned on $90M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 9 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Insufficient data. Current ROIC on all capital: 42%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 9 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Interest last disclosed in FY2018 (no longer broken out).
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Educational — not a recommendation.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $692.5M 100.0% | $500.2M 100.0% | $287.9M 100.0% | $404.1M 100.0% | $418.5M 100.0% | $346.9M 100.0% | $248.8M 100.0% | $163.3M 100.0% | $126.2M 100.0% |
| Cost of Revenue | $19.4M 2.8% | $20.9M 4.2% | $22.5M 7.8% | $24.0M 5.9% | $23.9M 5.7% | $21.4M 6.2% | $15.9M 6.4% | $11.7M 7.1% | $7.7M 6.1% |
| Research & Development | $31.5M 4.5% | $29.6M 5.9% | $27.6M 9.6% | $31.7M 7.8% | $35.7M 8.5% | $29.7M 8.5% | $20.2M 8.1% | $14.2M 8.7% | $9.2M 7.3% |
| Selling, General & Admin | $34.1M 4.9% | $30.3M 6.1% | $26.3M 9.1% | $28.1M 7.0% | $24.7M 5.9% | $20.4M 5.9% | $16.8M 6.8% | $10.7M 6.5% | $4.5M 3.6% |
| Total Operating Expenses | $634.2M 91.6% | $468.4M 93.7% | $339.9M 118.1% | $428.9M 106.1% | $440.4M 105.2% | $358.6M 103.4% | $256.9M 103.2% | $177.3M 108.5% | $130.9M 103.7% |
| Operating Income | $58.3M 8.4% | $31.8M 6.3% | -$52.0M -18.1% | -$24.8M -6.1% | -$21.9M -5.2% | -$11.7M -3.4% | -$8.0M -3.2% | -$13.9M -8.5% | -$4.7M -3.7% |
| Interest Expense | — | — | — | — | — | — | — | $199K 0.1% | $382K 0.3% |
| Interest & Investment Income | $3.6M 0.5% | $2.1M 0.4% | $1.3M 0.4% | $349K 0.1% | $37K 0.0% | $189K 0.1% | — | $320K 0.2% | — |
| Other Income (Expense), net | $3.5M 0.5% | $2.3M 0.5% | $1.3M 0.4% | $372K 0.1% | -$20K -0.0% | $480K 0.1% | $932K 0.4% | $121K 0.1% | -$382K -0.3% |
| Pretax Income | $61.8M 8.9% | $34.0M 6.8% | -$50.7M -17.6% | -$24.4M -6.0% | -$21.9M -5.2% | -$11.2M -3.2% | -$7.1M -2.9% | — | — |
| Income Tax Expense | -$37.5M -5.4% | $1.8M 0.4% | $577K 0.2% | — | -$2.5M -0.6% | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% |
| Net Income | $99.3M 14.3% | $32.2M 6.4% | -$51.3M -17.8% | -$24.4M -6.0% | -$19.4M -4.6% | -$11.2M -3.2% | -$7.1M -2.9% | -$13.8M -8.4% | -$5.1M -4.0% |
| Per Share | |||||||||
| EPS (Basic) | $2.75 | $0.92 | $-1.54 | $-0.77 | $-0.67 | $-0.41 | $-0.28 | — | — |
| EPS (Diluted) | $2.63 | $0.88 | $-1.54 | $-0.77 | $-0.67 | $-0.41 | $-0.28 | — | — |
| Weighted Avg Shares (Basic) | 36.1M | 35.0M | 33.4M | 32K | 29K | 27K | 26K | — | — |
| Weighted Avg Shares (Diluted) | 37.8M | 36.6M | 33.4M | 32K | 29K | 27K | 26K | — | — |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Ranked against 192 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GOOG | $4.15T | 31.8× | 27.8× | 10.3× | 15.1% | 59.7% | 32.8% | 31.8% | 28.5% | 0.3× | 4,874 |
| META | $1.72T | 29.1× | 17.1× | 8.6× | 22.2% | 82.0% | 30.1% | 27.8% | 21.9% | 0.6× | 4,839 |
| AMX | $1.40T | — | — | — | — | — | — | — | — | — | 318 |
| CHT | $354.7B | — | — | — | — | — | — | — | — | — | 206 |
| NFLX | $318.0B | 29.8× | 23.7× | 7.0× | 15.9% | 48.5% | 24.3% | 41.3% | 26.7% | 1.1× | 3,458 |
| CCZ | $239.2B | 12.0× | 6.4× | 1.9× | -0.0% | — | 16.2% | 20.6% | 19.4% | 0.2× | 1 |
| VZ | $204.2B | 11.9× | 4.2× | 1.5× | 2.5% | — | 12.4% | 16.2% | 16.2% | 0.0× | 3,122 |
| DIS | $200.2B | 15.4× | 10.3× | 2.1× | 3.4% | — | 13.1% | 11.3% | 8.2% | 1.8× | 2,883 |
| TMUS | $184.2B | 17.1× | 8.3× | 2.1× | 8.5% | — | 12.4% | 18.6% | 7.6% | 2.7× | 1,648 |
| T | $182.0B | 8.3× | 6.8× | 1.4× | 2.7% | — | 17.5% | 17.4% | 8.1% | 3.2× | 2,848 |
| VEON | $127.2B | — | — | — | — | — | — | — | — | — | 97 |
| DASH | $83.1B | 91.3× | 53.5× | 6.1× | 27.9% | — | 6.8% | 9.3% | 9.3% | — | 973 |
| WBD | $70.0B | 97.4× | 15.3× | 1.9× | -5.1% | — | 1.9% | 2.0% | 1.1% | 5.1× | 1,259 |
| EA | $52.6B | 59.7× | 36.1× | 7.0× | 0.9% | 79.0% | 11.8% | 13.1% | 13.1% | — | 998 |
| LYV | $39.6B | — | 25.1× | 1.6× | 8.8% | — | 2.0% | 183% | 5.9% | 5.0× | 779 |
| TTWO | $39.0B | — | 424.4× | 5.9× | 18.2% | 57.2% | -4.5% | -8.5% | -4.9% | 26.7× | 1,011 |
| TWLO | $37.5B | 1172.6× | 107.1× | 7.4× | 13.7% | 48.9% | 0.7% | 0.4% | 0.4% | 2.8× | 776 |
| RDDT | $28.5B | 58.3× | 60.1× | 12.9× | 69.4% | 91.2% | 24.1% | 18.1% | 18.1% | — | 765 |
| FOX | $26.9B | 11.9× | — | 1.6× | 16.6% | — | 14.1% | 19.2% | 12.4% | — | 505 |
| OMC | $24.6B | — | 57.5× | 1.4× | 10.1% | 8.5% | -0.3% | -0.5% | -0.3% | 15.8× | 1,083 |
| ROKU | $22.8B | 261.1× | 530.2× | 4.8× | 15.2% | 43.8% | 1.9% | 3.3% | 3.3% | — | 665 |
| FWONA | $21.5B | — | 39.5× | 4.8× | 22.7% | — | 12.4% | 7.2% | 4.3% | 7.9× | 283 |
| NWS | $18.9B | 16.1× | — | 2.2× | 2.4% | — | 14.0% | 13.4% | 11.0% | — | 304 |
| CHTR | $18.0B | 3.7× | 5.3× | 0.3× | -0.6% | — | 9.1% | 31.1% | 4.5% | 4.5× | 760 |
| TKO | $15.3B | 83.8× | 13.8× | 3.2× | -3.1% | — | 4.1% | 5.2% | 2.6% | 2.9× | 616 |
| EVER | $827M | 8.7× | — | 1.2× | 38.5% | 97.2% | 14.3% | 41.7% | 41.7% | — | 216 |
Peers = companies sharing EVER's sector (Communication Services) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
EOD close · as of 2026-09-17
Nothing notable to watch.
No material risks flagged.
Where each multiple sits in its own 8-yr range · 57th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 8-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Returns are margin-driven, not leverage-driven — higher quality.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 2.2× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 7.1 | 6.4 | 6.2 | 5.7 | 5.9 | 7.8 | 4.2 | 2.8 |
| R&D | 8.7 | 8.1 | 8.5 | 8.5 | 7.8 | 9.6 | 5.9 | 4.5 |
| SG&A | 6.5 | 6.8 | 5.9 | 5.9 | 7.0 | 9.1 | 6.1 | 4.9 |
| Operating Income | -8.5 | -3.2 | -3.4 | -5.2 | -6.1 | -18.1 | 6.3 | 8.4 |
| Income Tax | 0.0 | 0.0 | 0.0 | -0.6 | — | 0.2 | 0.4 | -5.4 |
| Net Income | -8.4 | -2.9 | -3.2 | -4.6 | -6.0 | -17.8 | 6.4 | 14.3 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on EVER: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.