Multi-Manager Framework: Greenwald + Dalio + Soros + Druckenmiller + Laffont + Ackman + Cohen/Griffin
Generated: 2026-07-20 16:38:17 · EDGAR + yfinance
COLA trades at 88% premium to EPV, the market is pricing in significant growth. Grade C quality (EQ 4/10). ROIC below WACC, growth may destroy value. Greenwald red flag.
Neutral setup, no strong reflexivity signal. Limited catalysts visible. Monitor for Stage 2 entry signal. Patience is a position.
| Base EBIT (Operating Income) TTM | $805,331 |
| Adjusted EBIT | $805,331 |
| Quality Haircut (earnings-quality grade) | -10% |
| × (1 − Tax Rate) (25% statutory) | $543,598 |
| Sustainable NOPAT ÷ WACC (4.9%) | $11M |
|
Santos/Greenwald Enhancements
ROIC 54359820.0% (Franchise)
| |
| 1 | Base EBIT (Operating Income) | $805,331 | From income statement |
| ℹ | SBC (already in EBIT) | −$61,478 | 0.0% of rev, real cost, no add-back |
| 2 | = Adjusted EBIT | $805,331 | |
| 3 | Quality Haircut (10%) | -10% | Based on earnings quality grade |
| 4 | x (1 - Tax Rate) | 25% statutory | |
| = | Sustainable NOPAT | $543,598 | Net Operating Profit After Tax |
| / | WACC (4.9%) | Weighted average cost of capital | |
| = | EPV Operating | $11M | Enterprise value on no-growth basis |
| + | Cash | +$0 | |
| - | Total Debt | -$0 | |
| = | EPV of Equity | $11M | |
| / | Shares Outstanding | 2M | |
| = | EPV Per Share | $5.66 | vs. Market Price $10.66 |
| Asset | Book | Haircut | Liquidation |
|---|---|---|---|
| Receivables | $25.1M | 85% | $21.3M |
| Inventory | $25.1M | 60% | $15.1M |
| Other | $12.5M | 25% | $3.1M |
| Goodwill | N/A | 0% | N/A |
| Intangibles | N/A | 0% | N/A |