Super League Enterprise, Inc. (SLE) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-58850.1%

-$2,596.75

vs $4.42 price

Levered DCF

-$3,002.76

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

-23.25

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-0.01×	-10.5×	-4.45×	-5.85×	-135.96×	-69.07×	-24.29×	-159.05×
P/B	0.02×	1,298.97×	17.04×	26.03×	31.1×	118.27×	55.44×	-482.83×
P/S	0.03×	13.65×	6.79×	25.4×	241.68×	626.88×	687.48×	3,135.27×
EV / EBITDA	1.41×	-16.88×	-6.48×	-6.26×	-136.69×	-74.16×	-37.06×	-218.49×
Gross margin	21.3%	37.7%	39.0%	43.3%	43.9%	58.5%	52.7%	34.6%
Operating margin	-114.5%	-103.5%	-130.9%	-431.8%	-214.9%	-908.1%	-1916.1%	-1544.4%
Net margin	-182.7%	-102.8%	-120.9%	-434.3%	-177.8%	-907.6%	-2830.2%	-1971.3%
Current ratio	4.36×	0.54×	1.25×	0.93×	3.97×	5.12×	9.62×	0.32×
Debt / equity	0×	29.26×	0.08×	0.04×	0×	0.11×	0×	-1.61×
Interest coverage	-1.52×	-29.97×	-656.74×	-125.13×	-5,016×	-2,342.88×	-2.09×	-3.62×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-117.6%	-9785.3%	-303.6%	-445.0%	-22.9%	-171.2%	-228.2%	303.6%
Return on invested capital	-73.1%	-268.5%	-254.8%	-419.7%	-23.9%	-154.3%	-154.5%	-391.5%
Return on assets	-94.4%	-142.0%	-119.7%	-282.9%	-21.4%	-134.0%	-212.4%	-413.6%
Free cash flow yield	-3517.3%	-5.4%	-9.5%	-4.3%	-0.9%	-1.2%	-2.1%	-0.4%
Earnings yield	-6881.4%	-7.5%	-17.8%	-17.1%	-0.7%	-1.4%	-4.1%	-0.6%
Enterprise value	-$14.1M	$224.5M	$163.4M	$498M	$2.8B	$1.3B	$736.8M	$3.3B
Net debt / EBITDA	1.44×	-0.28×	0.27×	0.02×	0.71×	0.39×	0.42×	-0.54×
Cash conversion cycle (days)	-69	-106	-128	-105	-110	-676	-508	-264