Merlin, Inc.(MRLN)

Aerospace & Defense · Boston, MA

$1.56-0.01 (-0.64%)

Delayed quote: Oct 6, 2026, 4:00 PM EDT

EV/FCF Ratio: N/A

Basis: Current FMP quote-based enterprise value / four-quarter operating cash flow less absolute capital expenditures. Source: stored company filings and market data; unavailable inputs remain N/A.

The EV/FCF ratio is N/A as of 2026-10-06T22:17:50.788Z.

Stored calculation inputs

Calculation as of: 2026-10-06T22:17:50.788Z.

Quote observation: 2026-10-06T20:00:01.000Z. Amounts in USD. The price header may show a later quote.

Quote market capitalization: 150,577,521
Total debt · period ending 2026-06-30: 2,190,000
Cash · period ending 2026-06-30: 183,550,000
TTM free cash flow · period ending 2026-06-30: -89,680,000

FMP input reference: 343f8173667ef4690accafb9e2377e4174cf7ac6a58fda308bd5f53569830f9c

Free Cash Flow|FCF Yield|P/FCF Ratio|EV/EBITDA|All Metrics

Historical values estimate market capitalization from statement-period weighted shares. Comparisons with the current quote-based value are approximate. Only filing versions delivered by FMP are available for the historical calculation.

MRLN EV/FCF Ratio Metrics

EV/FCF RATIO

N/A

MRLN Competitors' EV/FCF Ratio

MRLN

Merlin, Inc.

Current

Market Cap

$150.58M

EV/FCF Ratio

N/A

TTM Avg

N/A

3Y Avg

N/A

5Y Avg

N/A

FAC

Factorial Energy Inc.

vs MRLN

Market Cap

$150.70M

EV/FCF Ratio

N/A

TTM Avg

N/A

3Y Avg

N/A

5Y Avg

N/A

EML

The Eastern Company

vs MRLN

Market Cap

$151.01M

EV/FCF Ratio

13.04x

TTM Avg

21.81x

3Y Avg

20.60x

5Y Avg

124.82x

SKYX

SKYX Platforms Corp.

vs MRLN

Market Cap

$151.97M

EV/FCF Ratio

N/A

TTM Avg

N/A

3Y Avg

N/A

5Y Avg

N/A

VWAV

VisionWave Holdings, Inc.

vs MRLN

Market Cap

$152.23M

EV/FCF Ratio

N/A

TTM Avg

N/A

3Y Avg

N/A

5Y Avg

N/A

NEOV

NeoVolta Inc

vs MRLN

Market Cap

$156.48M

EV/FCF Ratio

N/A

TTM Avg

N/A

3Y Avg

N/A

5Y Avg

N/A

HURC

Hurco Companies, Inc.

vs MRLN

Market Cap

$142.93M

EV/FCF Ratio

11.99x

TTM Avg

10.61x

3Y Avg

10.55x

5Y Avg

9.23x

EDRY

EuroDry Ltd.

vs MRLN

Market Cap

$159.01M

EV/FCF Ratio

N/A

TTM Avg

21.07x

3Y Avg

17.31x

5Y Avg

18.97x

TUSK

Mammoth Energy Services, Inc.

vs MRLN

Market Cap

$140.18M

EV/FCF Ratio

N/A

TTM Avg

0.51x

3Y Avg

23.57x

5Y Avg

176.85x

CEPL

Capstone Energy+, Inc.

vs MRLN

Market Cap

$140.16M

EV/FCF Ratio

50.47x

TTM Avg

88.92x

3Y Avg

88.92x

5Y Avg

88.92x

NAME	MARKET CAP	EV/FCF RATIO	TTM	3Y	5Y
Merlin, Inc. (MRLN)	$150.58M	N/A	N/A	N/A	N/A
Factorial Energy Inc. (FAC)vs ›	$150.70M	N/A	N/A	N/A	N/A
The Eastern Company (EML)vs ›	$151.01M	13.04x	21.81x	20.60x	124.82x
SKYX Platforms Corp. (SKYX)vs ›	$151.97M	N/A	N/A	N/A	N/A
VisionWave Holdings, Inc. (VWAV)vs ›	$152.23M	N/A	N/A	N/A	N/A
NeoVolta Inc (NEOV)vs ›	$156.48M	N/A	N/A	N/A	N/A
Hurco Companies, Inc. (HURC)vs ›	$142.93M	11.99x	10.61x	10.55x	9.23x
EuroDry Ltd. (EDRY)vs ›	$159.01M	N/A	21.07x	17.31x	18.97x
Mammoth Energy Services, Inc. (TUSK)vs ›	$140.18M	N/A	0.51x	23.57x	176.85x
Capstone Energy+, Inc. (CEPL)vs ›	$140.16M	50.47x	88.92x	88.92x	88.92x

Cash Flow Valuation Comparison

EV/FCF

N/A

P/FCF

N/A

FCF Yield

N/A

Formula: EV/FCF = Enterprise Value / Free Cash Flow

EV/FCF vs P/FCF:

EV/FCF accounts for debt and cash through enterprise value
P/FCF only considers equity value
EV/FCF can be compared across companies with different debt levels
Both measure how the market values cash generation

EV/FCF Ratio Formula & Definition

EV/FCF = Enterprise Value / Free Cash Flow (TTM)

Enterprise value to free cash flow compares total company value to the cash the business generates after capital expenditures.

Expanded definitions: Investopedia, Wikipedia, Corporate Finance Institute

EV/FCF Ratio: N/A

MRLN EV/FCF Ratio Metrics

MRLN Competitors' EV/FCF Ratio

Cash Flow Valuation Comparison

EV/FCF Ratio Formula & Definition

Related Metrics