— Know what they know.
Not Investment Advice
Also trades as: AAM-UN (NYSE) · $vol 0M

AAM NYSE

AA Mission Acquisition Corp.
1W: +0.3% 1M: +0.7% 3M: +1.4% 1Y: +5.8%
$10.66
Last traded 2025-12-31 — delisted
NYSE · Financial Services · Shell Companies · $469.4M mcap · 32M float · 0.220% daily turnover · Short 44% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE
39.0 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: -48.4%
Cost Advantage ★
54
Intangibles
33
Switching Cost
45
Network Effect
23
Scale
35
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. AAM has No discernible competitive edge (39.0/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. Negative ROIC of -48.4% indicates the company is currently destroying value, though this may reflect a growth investment phase.

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade A+
Profitability
—
Balance Sheet
63
Earnings Quality
79
Growth
40
Value
45
Momentum
70
Safety
100
Cash Flow
62

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
34.87
Safe Zone
Piotroski F-Score
6/9
✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✓
Beneish M-Score
—
—
Ohlson O-Score
-62.45
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
AA-
Score: 82.2/100
Trend: Improving
Earnings Quality
75/100
OCF/NI: 493.02x
Accruals: -10.5%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. AAM scores 34.87, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. AAM scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. AAM's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. AAM receives an estimated rating of AA- (score: 82.2/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). AAM's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
50.76x
PEG
-1.27x
P/S
0.31x
P/B
1.04x
P/FCF
5.23x
P/OCF
1.21x
EV/EBITDA
0.70x
EV/Revenue
0.08x
EV/EBIT
2.02x
EV/FCF
5.23x
Earnings Yield
0.17%
FCF Yield
19.13%
Shareholder Yield
3.83%
Graham Number
$2.02
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 50.8x earnings, AAM is priced for high growth expectations. Graham's intrinsic value formula yields $2.02 per share, 428% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.028
NI / EBT
×
Interest Burden
0.119
EBT / EBIT
×
EBIT Margin
0.041
EBIT / Rev
×
Asset Turnover
1.520
Rev / Assets
×
Equity Multiplier
5.860
Assets / Equity
=
ROE
0.1%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. AAM's ROE of 0.1% is driven by financial leverage (equity multiplier: 5.86x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.03 suggests the company retains less than 60% of pre-tax earnings after taxes.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$0.15
Price/Value
70.43x
Margin of Safety
-6943.31%
Premium
6943.31%
Assessment
Overvalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with AAM's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. AAM trades at a 6943% premium to its adjusted intrinsic value of $0.15, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 50.8x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 325 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$10.67
Median 1Y
$11.24
5th Pctile
$10.72
95th Pctile
$11.78
Ann. Volatility
3.0%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
ROE 1.6% -0.7% 0.6% 2.0% 0.1% 0.12%
ROA 0.2% -0.1% 0.1% 1.9% 0.0% 0.02%
ROIC 1.1% 2.2% 20.1% -67.4% -48.4% -48.45%
ROCE 1.1% 2.1% 3.6% 60.8% 49.3% 49.31%
Gross Margin 11.4% 11.2% 12.3% 13.1% — —
Operating Margin 2.8% 2.6% 3.0% 3.6% — —
Net Margin 0.7% -1.0% 0.5% 0.2% — —
EBITDA Margin 10.6% 11.0% 12.3% 12.5% — —
FCF Margin 4.7% 4.9% 3.0% 2.4% 1.6% 1.60%
OCF Margin 9.5% 10.2% 8.2% 7.6% 6.9% 6.91%
ROIC Economic snapshot only -48.45%
Cash ROA snapshot only 81.79%
Cash ROIC snapshot only 84.06%
CROIC snapshot only 19.53%
NOPAT Margin snapshot only -3.98%
Pretax Margin snapshot only 0.49%
R&D / Revenue snapshot only 1.67%
SGA / Revenue snapshot only 4.16%
SBC / Revenue snapshot only 0.08%
Valuation
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
P/E Ratio 122.44 -321.02 360.76 51.65 598.68 50.762
P/S Ratio 0.81 0.41 0.29 0.06 0.08 0.306
P/B Ratio 1.99 2.11 2.06 1.02 1.02 1.035
P/FCF 17.39 8.45 9.65 2.57 5.23 5.227
P/OCF 8.53 4.03 3.50 0.81 1.21 1.214
EV/EBITDA 21.74 10.80 1.65 0.53 0.70 0.698
EV/Revenue 2.31 1.17 0.19 0.06 0.08 0.084
EV/EBIT 80.69 42.15 5.67 1.64 2.02 2.024
EV/FCF 49.40 24.00 6.29 2.57 5.23 5.231
Earnings Yield 0.8% -0.3% 0.3% 1.9% 0.2% 0.17%
FCF Yield 5.7% 11.8% 10.4% 38.9% 19.1% 19.13%
Price/Tangible Book snapshot only 1.022
EV/OCF snapshot only 1.215
EV/Gross Profit snapshot only 0.687
Acquirers Multiple snapshot only 2.716
Shareholder Yield snapshot only 3.83%
Graham Number snapshot only $2.02
Leverage & Solvency
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Current Ratio 1.65 1.63 1.72 0.70 0.60 0.601
Quick Ratio 1.29 1.25 1.35 0.70 0.60 0.601
Debt/Equity 4.54 4.86 0.20 0.00 0.00 0.003
Net Debt/Equity 3.66 3.88 -0.72 0.00 0.00 0.001
Debt/Assets 0.52 0.54 0.02 0.00 0.00 0.003
Debt/EBITDA 17.47 8.77 0.25 0.00 0.00 0.002
Net Debt/EBITDA 14.08 7.00 -0.88 0.00 0.00 0.000
Interest Coverage 0.95 0.90 1.07 1.66 2.07 2.067
Equity Multiplier 8.65 8.99 8.62 1.03 1.03 1.029
Cash Ratio snapshot only 0.489
Debt Service Coverage snapshot only 5.997
Cash to Debt snapshot only 0.749
FCF to Debt snapshot only 69.431
Defensive Interval snapshot only 1.1 days
Efficiency & Turnover
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Asset Turnover 0.28 0.57 0.84 16.12 1.52 1.520
Inventory Turnover 2.86 5.79 8.74 — 16.32 16.320
Receivables Turnover 1.67 4.07 5.26 2046736.84 9.62 9.617
Payables Turnover 1.66 3.65 5.10 637798.21 9.43 9.431
DSO 218 90 69 0 38 38.0 days
DIO 127 63 42 0 22 22.4 days
DPO 221 100 72 0 39 38.7 days
Cash Conversion Cycle 125 53 40 -0 22 21.6 days
Operating Cycle snapshot only 60.3 days
Cash Velocity snapshot only 5781.844
Capital Intensity snapshot only 0.084
Growth (YoY)
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Revenue — — — — 1.9% 1.88%
Net Income — — — — -93.9% -93.94%
EPS — — — — -78.5% -78.53%
FCF — — — — -1.4% -1.38%
EBITDA — — — — 2.3% 2.25%
Op. Income — — — — 2.2% 2.21%
OCF Growth snapshot only 1.08%
Asset Growth snapshot only -93.14%
Equity Growth snapshot only -42.35%
Debt Growth snapshot only -99.96%
Shares Change snapshot only -71.77%
Growth Quality
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Revenue Stability — — — — — —
Earnings Stability — — — — — —
Margin Stability — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 1 0
Earnings Persistence — — — — — —
Earnings Smoothness — — — — 0.00 0.000
ROE Trend — — — — — —
Gross Margin Trend — — — — — —
FCF Margin Trend — — — — — —
Sustainable Growth Rate 1.6% — 0.6% -0.1% -2.2% -2.18%
Internal Growth Rate 0.2% — 0.1% — — —
Cash Flow Quality
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
OCF/Net Income 14.36 -79.68 103.15 63.60 493.02 493.019
FCF/OCF 0.49 0.48 0.36 0.32 0.23 0.232
FCF/Net Income snapshot only 114.528
OCF/EBITDA snapshot only 0.574
CapEx/Revenue 4.9% 5.3% 5.2% 2.6% 1.9% 1.87%
CapEx/Depreciation snapshot only 0.238
Accruals Ratio -0.03 -0.06 -0.07 -1.20 -0.10 -0.105
Sloan Accruals snapshot only -0.416
Cash Flow Adequacy snapshot only 3.238
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Dividend Yield 0.0% 0.0% 0.0% 2.1% 3.1% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.22 $0.32 $0.00
Payout Ratio 0.0% — 0.0% 1.1% 18.5% 18.46%
FCF Payout Ratio 0.0% 0.0% 0.0% 5.3% 16.1% 16.12%
Total Payout Ratio 0.0% — 0.0% 1.5% 22.9% 22.91%
Div. Increase Streak — — — 0 0 0
Chowder Number — — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.8% 0.7% 0.74%
Net Buyback Yield 0.0% 0.0% 0.0% 0.8% 0.7% 0.74%
Total Shareholder Return 0.0% 0.0% 0.0% 2.8% 3.8% 3.83%
DuPont Factors
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Tax Burden (NI/EBT) -4.76 0.41 0.28 0.44 0.03 0.028
Interest Burden (EBT/EBIT) -0.05 -0.11 0.09 0.07 0.12 0.119
EBIT Margin 0.03 0.03 0.03 0.04 0.04 0.041
Asset Turnover 0.28 0.57 0.84 16.12 1.52 1.520
Equity Multiplier 8.65 8.99 8.62 1.03 5.86 5.860
Per Share
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
EPS (Diluted TTM) $0.08 $-0.03 $0.03 $0.20 $0.02 $0.02
Book Value/Share $5.04 $4.79 $5.07 $10.19 $10.30 $10.30
Tangible Book/Share $-0.29 $-0.56 $-0.11 $-6.93 $10.30 $10.30
Revenue/Share $12.32 $24.54 $36.54 $169.08 $125.46 $44.53
FCF/Share $0.58 $1.19 $1.08 $4.06 $2.01 $0.37
OCF/Share $1.18 $2.51 $2.98 $12.83 $8.66 $-1.64
Cash/Share $4.44 $4.70 $4.67 $0.03 $0.02 $0.02
EBITDA/Share $1.31 $2.66 $4.13 $19.62 $15.09 $15.09
Debt/Share $22.88 $23.28 $1.04 $0.03 $0.03 $0.03
Net Debt/Share $18.44 $18.58 $-3.63 $0.00 $0.01 $0.01
Academic Models
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Altman Z-Score — — — — — 34.869
Altman Z-Prime snapshot only 40.730
Piotroski F-Score 4 3 4 4 6 6
Beneish M-Score — — — — — —
Ohlson O-Score snapshot only -62.448
Net-Net WC snapshot only $-0.27
EVA snapshot only $-207803260.65
Credit
Metric Trend Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Credit Rating snapshot only AA-
Credit Score 20.86 21.80 53.06 79.29 82.21 82.206
Credit Grade snapshot only 4
Credit Trend snapshot only 61.349
Implied Spread (bps) snapshot only 100.000
Industry Credit Rank snapshot only 82
Sector Credit Rank snapshot only 77

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms