Pricing Log in Create free account

Merlin Inc (MRLN) vs Safe Pro Group Inc. (SPAI)

Merlin Inc and Safe Pro Group Inc. are both Aerospace & Defense companies. Merlin Inc is the larger, with a market value of $113.2M against $71.9M — 1.6× the size. Safe Pro Group Inc. has the higher net margin (−500.0% vs −3,463.5%) and the lower return on invested capital (−490.6% vs 0.00%). Across the 15 metrics below, Merlin Inc leads on 8 and Safe Pro Group Inc. on 7.

Valuation

Metric MRLN SPAI Aerospace & Defense median
P/E n/m n/m 31.81
P/S 14.01 23.50 3.55
P/B n/m 5.66 2.59
Price to free cash flow n/m n/m 31.99
EV/EBITDA 0.64 n/m 18.08
EV/Sales (7.16) 20.00 3.37
Earnings yield (279.92%) (22.40%) 1.38%
Free cash flow yield (67.90%) (12.52%) 0.21%

Profitability

Metric MRLN SPAI Aerospace & Defense median
Gross margin 26.34% 62.20% 25.48%
Operating margin (1,156.90%) (513.85%) 4.54%
Net margin (3,463.45%) (499.97%) 2.22%
Free cash flow margin (951.07%) (294.13%) 1.43%
Return on equity 0.00% (198.18%) 6.43%
Return on assets (239.99%) (168.80%) 2.70%
Return on invested capital 0.00% (490.56%) 1.56%

Growth

Metric MRLN SPAI Aerospace & Defense median
Revenue growth (TTM) — 92.57% 18.43%
EPS growth (last fiscal year) 85.03% (21.43%) 24.27%
Revenue growth, 5-year CAGR — — 9.73%
Net income growth, 5-year CAGR — — 0.00%

Health

Metric MRLN SPAI Aerospace & Defense median
Debt to equity 0.00 0.01 0.24
Current ratio 14.67 8.76 2.72
Net debt to EBITDA 0.24 1.25 1.12

Dividend

Metric MRLN SPAI Aerospace & Defense median
Dividend yield — — 0.90%
Payout ratio — — 0.32

Size

Metric MRLN SPAI Aerospace & Defense median
Market cap 113.19m 71.88m 2.19b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack