Multi-Manager Framework: Greenwald + Dalio + Soros + Druckenmiller + Laffont + Ackman + Cohen/Griffin
Generated: 2026-07-20 16:36:41 · EDGAR + yfinance
MRT is 61392% above EPV, pure growth/narrative bet. Grade C quality. At this premium, you need everything to go right. Position size should reflect speculation, not conviction.
Neutral setup, no strong reflexivity signal. Limited catalysts visible. Monitor for Stage 2 entry signal. Patience is a position.
| Base EBIT (Operating Income) TTM | $0 |
| Adjusted EBIT | $0 |
| Quality Haircut (earnings-quality grade) | -10% |
| × (1 − Tax Rate) (25% statutory) | $0 |
| Sustainable NOPAT ÷ WACC (6.2%) | $0 |
| 1 | Base EBIT (Operating Income) | $0 | From income statement |
| 2 | = Adjusted EBIT | $0 | |
| 3 | Quality Haircut (10%) | -10% | Based on earnings quality grade |
| 4 | x (1 - Tax Rate) | 25% statutory | |
| = | Sustainable NOPAT | $0 | Net Operating Profit After Tax |
| / | WACC (6.2%) | Weighted average cost of capital | |
| = | EPV Operating | $0 | Enterprise value on no-growth basis |
| + | Cash | +$251,865 | |
| - | Total Debt | -$0 | |
| = | EPV of Equity | $251,865 | |
| / | Shares Outstanding | 86M | |
| = | EPV Per Share | $0.00 | vs. Market Price $1.80 |
| Asset | Book | Haircut | Liquidation |
|---|---|---|---|
| Cash | $251865 | 100% | $251865 |
| Receivables | $59.5M | 85% | $50.6M |
| Inventory | $59.5M | 60% | $35.7M |
| Other | $29.8M | 25% | $7.4M |
| Goodwill | N/A | 0% | N/A |
| Intangibles | N/A | 0% | N/A |