COMP <GO>
CLF vs AUGO // EV/EBITDA & P/E VALUATION
Cleveland-Cliffs Inc. (NYSE) VS. Aura Minerals Inc. (NASDAQ) • 15-METRIC TALLY: CLF 3
— AUGO 8
■ METRIC PARITY
LAST: $14.25 (-0.07%) • MKT CAP: $8.14B
valuation
—
LAST: $66.22 (-15.43%) • MKT CAP: $6.56B
valuation
21.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CLF VS. AUGO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CLF | AUGO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | -4.60% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -9.40% | 9.90% | -19.30 | AUGO | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 21.0x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -12.57% | 2.21% | -14.78 | AUGO | /fcf-yield <GO> |
| Operating Margin | -8.50% | 13.90% | -22.40 | AUGO | /operating-margins <GO> |
| Net Profit Margin | -7.90% | 10.90% | -18.80 | AUGO | /net-margins <GO> |
| Revenue Growth (YoY) | -3.00% | 14.30% | -17.30 | AUGO | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.18 | 3.74 | -2.56 | AUGO | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 8/9 | -6.00 | AUGO | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 61.2 | 47.0 | +14.20 | CLF | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 0.97 | 1.16 | -0.19 | AUGO | /macro-sensitivity <GO> |
| Forward P/E Multiple | 23.0x | 27.6x | -4.60 | CLF | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $8.14B | $6.56B | $1.58B | CLF | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CLF REV | AUGO REV | CLF GROSS % | AUGO GROSS % | CLF FCF | AUGO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $18.61B | — | -4.6% | — | -$1.02B | — |
| FY 2024 | $19.18B | — | 0.3% | — | -$590.0M | — |
| FY 2023 | $22.00B | — | — | — | $1.28B | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CLF // BETA 0.97
AUGO // BETA 1.16