← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Sep 1, 2026

Solo Brands, Inc. (SBDS)

OTC

$3.55

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

15.0/100

POOR BUSINESS

Solo Brands, Inc. (SBDS) scores 15/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full SBDS quality analysis & detailed breakdown

VALUATION SIGNAL

N/A (Requires more data)

Requires fair value calculation and current price data

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full SBDS valuation analysis · → View full SBDS Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-169.4%)

Debt-to-Equity (Solvency Risk):CRITICAL (6.15x)

Operating Margin (Operational Efficiency):CRITICAL (-31.6%)

Return on Capital (Capital Efficiency):CRITICAL (-14.1%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Solo Brands, Inc. (SBDS) stock report — Zyberno Score 15/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, SBDS generated -$61.48M in Owner Earnings. Capital was deployed as follows: $15.33M invested in capital expenditures. Reinvestment rate: 29.8%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:3.55

Market Cap:$9.09M

Valuation Multiples (3)

P/B Ratio:0.21x

P/S Ratio:0.03x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$468.03M

Price Action & Momentum (3)

12-1 Momentum:

-67.4% (3th pctile)

📈 Click to view full SBDS Momentum analysis →

Momentum Percentile:3 / 100

% of 52-Week High:17.0%

B. Profitability Assessment

Return Metrics (5)

ROE:

-169.4%

📊 Click to view full SBDS ROE analysis →

ROA:-31.0%

Roic:

-14.1%

📊 Click to view full SBDS ROIC analysis →

Reinvestment Rate:29.8%

Fundamental Growth Rate (g):-4.2%

Margin Analysis (3)

Operating Margin Ttm:-31.6%

Net Margin Ttm:-38.9%

Ebitda Margin:-16.7%

TTM Performance (3)

Gross Margin Ttm:58.6%

Operating Margin Ttm:-31.6%

Net Margin Ttm:-38.9%

Yield Metrics (2)

Earnings Yield:-$1.54K

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+1.03

📊 Click to view full SBDS Earnings Surprise analysis →

EPS Surprise vs Expected:87.4%

Latest Earnings Filed:2026-08-13

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-15.3%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):17.3%

Operating Cash Flow Growth Rate (Linear):-37.3%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):-31.9%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:3.12x

Quick Ratio:1.75x

Cash Ratio:0.82x

Leverage Analysis (3)

Debt To Equity Ttm:6.15x

Debt-to-Equity Ratio:6.15x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-4.02x

Times Interest Earned:-4.02

Capital Structure (4)

Working Capital:92,116,000.00

Cash And Cash Equivalents:35,446,000.00

Long Term Debt:$245.05M

Net Debt:$458.94M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $298.41M

Linear Growth: -15.3%

📊 Click to view full SBDS Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

Gross profit TTM: $174.80M

Linear Growth: -17.2%

📊 Click to view full SBDS Gross Profit analysis & methodology →

Operating income TTM: -$94.23M

Linear Growth: -31.9%

📊 Click to view full SBDS Operating Income analysis & methodology →

Bottom Line Performance (3)

-$115.95M

Income Before Tax:-$123.63M

Ebitda Ttm:-49,829,000.00

Operating Expenses (5)

Operating Expenses:269,027,000.00

R And D Expense:0.00

Sga Expense:165,386,000.00

Income Tax Expense:-$3.06M

Interest Expense:28,262,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:187.0%

Ebitda Margin:-16.7%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$343.01M

Current Assets:$135.52M

Ppe Net:32,758,000.00

Goodwill:73,119,000.00

Intangible Assets:$95.27M

Liability Structure (4)

Total Liabilities:300,671,000.00

Current Liabilities:43,401,000.00

Long Term Debt:$245.05M

Short Term Debt:$249.34M

Equity & Capital (3)

Equity:$42.34M

Retained Earnings:-$339.82M

Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:29,858,000.00

Inventory:59,599,000.00

Accounts Payable:11,681,000.00

Special Items (2)

Contract Liabilities:1,107,000.00

Stock Based Compensation:617,000.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $12.52M

Linear Growth: -37.3%

Free cash flow TTM: -$2.82M

Linear Growth: 17.3%

📊 Click to view full SBDS Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$2.31M

Capital Expenditures Ttm:15,332,000.00

Financing Activities (3)

Financing Cash Flow:$14.90M

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$15.00M

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:44,400,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-58.85

-$58.85

Earnings Per Share Ttm:-$45.29

Revenue & Cash Per Share (2)

Sales Per Share Ttm:116.57

Operating Cash Flow Per Share:-$18.20

Book Value & Capital (2)

Book Value Per Share:$16.54

Cash Per Share:13.85

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.80x

Working Capital Turnover Ttm:3.24x

Receivables Management (2)

Receivables Turnover Ttm:9.99x

Days Sales Outstanding Ttm:36.52

Inventory Management (2)

Inventory Turnover Ttm:5.01x

Days Inventory Outstanding Ttm:72.90

Payables & Cash Cycle (2)

Days Payable Outstanding:14.29

Cash Conversion Cycle:95.13

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00

Quality Score:25.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (1)

-$61.48M

Damodaran Growth Analysis (2)

Reinvestment Rate:29.8%

Fundamental Growth Rate (g):-4.2%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (2)

Revenue Growth Rate (Linear):-15.3%

Operating Income Growth Rate (Linear):-31.9%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):17.3%

Operating Cash Flow Growth Rate (Linear):-37.3%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):-17.2%

Book Value Growth Rate (Linear):-49.8%

C. Company Profile & Context

Corporate Information (6)

Symbol:SBDS

Company Name:Solo Brands, Inc.

Sector:Unknown

Industry:Sporting & Athletic Goods, NEC

Exchange:OTC

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:2.56M

Shares Outstanding Basic:2.56M

Shares Outstanding Diluted:2.56M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-09-01 15:41:08 UTC

Data Timestamp:2026-08-21T16:46:45.516628