— Know what they know.
Not Investment Advice

AEFC NYSE

Aegon Funding Company LLC
1W: -0.3% 1M: -0.9% 3M: -5.7% YTD: -8.8% 1Y: -13.0% 3Y: +2.2% 5Y: -14.3%
$17.80
+0.01 (+0.06%)
 
Weekly Expected Move ±1.6%
$17 $18 $18 $18 $18
NYSE · Financial Services · Insurance - Diversified · Tech Score Strong Sell · Power 30 · $13.8B mcap · Short 41% of daily vol

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 D
Profitability
32
Balance Sheet
51
Earnings Quality
49
Growth
—
Value
—
Momentum
—
Safety
—
Cash Flow
31

Risk & Quality Signals

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

Altman-I Score
1.16
Distress Zone
Piotroski F-Score
3/9
✓ ✓ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-6.87
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
B+
Score: 33.3/100
Earnings Quality
25/100
OCF/NI: 0.32x
Accruals: 0.2%
The Altman-I Score is adapted for insurance companies, emphasizing return on equity, tangible net worth, and cash reserves alongside the standard equity and earnings components. AEFC scores 1.16, placing it in the Distress Zone (safe > 3.0, distress < 1.5). Historically, companies in this range face elevated bankruptcy risk. 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. AEFC scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. AEFC's implied 0.1% 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. AEFC receives an estimated rating of B+ (score: 33.3/100). 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). AEFC's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

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
—
PEG
—
P/S
—
P/B
—
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$9.07
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. Graham's intrinsic value formula yields $9.07 per share, 96% 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
1.038
NI / EBT
×
Interest Burden
0.764
EBT / EBIT
×
EBIT Margin
0.049
EBIT / Rev
×
Asset Turnover
0.077
Rev / Assets
×
Equity Multiplier
37.883
Assets / Equity
=
ROE
11.4%
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. AEFC's ROE of 11.4% is driven by financial leverage (equity multiplier: 37.88x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.04 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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
$5.49
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with AEFC's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. AEFC trades at a premium to its adjusted intrinsic value of $5.49, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x.

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 1744 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$17.80
Median 1Y
$14.36
5th Pctile
$4.75
95th Pctile
$43.33
Ann. Volatility
64.8%
25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
15,300
-1.9% YoY
Revenue / Employee
—
Profit / Employee
—
SGA / Employee
—
Avg labor cost proxy

Scaling Efficiency

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 Q4'25 Q2'26 Current
ROE 5.2% 11.4% 11.39%
ROA 0.1% 0.3% 0.30%
ROIC 3.7% 10.2% 10.16%
ROCE 0.2% 0.4% 0.38%
Gross Margin 1.0% 34.5% 34.54%
Operating Margin 1.9% 8.6% 8.62%
Net Margin 2.0% 8.8% 8.80%
EBITDA Margin 2.2% 9.8% 9.78%
FCF Margin -1.3% 1.1% 1.11%
OCF Margin -1.2% 1.2% 1.25%
ROIC Economic snapshot only 7.68%
Cash ROA snapshot only 0.10%
Cash ROIC snapshot only 3.53%
CROIC snapshot only 3.13%
NOPAT Margin snapshot only 3.59%
Pretax Margin snapshot only 3.75%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 1.80%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'25 Q2'26 Current
P/E Ratio — — —
P/S Ratio — — —
P/B Ratio — — —
P/FCF — — —
P/OCF — — —
EV/EBITDA — — —
EV/Revenue — — —
EV/EBIT — — —
EV/FCF — — —
Earnings Yield — — —
FCF Yield — — —
Graham Number snapshot only $9.07
Leverage & Solvency
Metric Trend Q4'25 Q2'26 Current
Current Ratio — — —
Quick Ratio — — —
Debt/Equity 0.74 0.43 0.430
Net Debt/Equity 0.32 0.04 0.036
Debt/Assets 0.02 0.01 0.011
Debt/EBITDA 13.12 3.41 3.414
Net Debt/EBITDA 5.66 0.28 0.285
Interest Coverage 3.29 4.24 4.244
Equity Multiplier 42.11 37.88 37.883
Debt Service Coverage snapshot only 3.723
Cash to Debt snapshot only 0.917
FCF to Debt snapshot only 0.075
Defensive Interval snapshot only 372.7 days
Efficiency & Turnover
Metric Trend Q4'25 Q2'26 Current
Asset Turnover 0.06 0.08 0.077
Inventory Turnover — — —
Receivables Turnover 1.08 1.50 1.502
Payables Turnover — — —
DSO 338 243 243.0 days
DIO — 0 0.0 days
DPO — 0 —
Cash Conversion Cycle — 243 —
Cash Velocity snapshot only 7.431
Capital Intensity snapshot only 12.930
Growth Quality
Metric Trend Q4'25 Q2'26 Current
Revenue Stability — — —
Earnings Stability — — —
Margin Stability — — —
Rev. Growth Consistency 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.000
FCF Positive Streak 0 0 0
Earnings Persistence — — —
Earnings Smoothness — — —
ROE Trend — — —
Gross Margin Trend — — —
FCF Margin Trend — — —
Sustainable Growth Rate -2.7% 4.3% 4.34%
Internal Growth Rate — 0.1% 0.11%
Cash Flow Quality
Metric Trend Q4'25 Q2'26 Current
OCF/Net Income -0.59 0.32 0.321
FCF/OCF 1.07 0.89 0.887
FCF/Net Income snapshot only 0.285
OCF/EBITDA snapshot only 0.291
CapEx/Revenue 0.1% 0.1% 0.14%
Accruals Ratio 0.00 0.00 0.002
Sloan Accruals snapshot only 0.052
Cash Flow Adequacy snapshot only 0.490
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend Q4'25 Q2'26 Current
Dividend Yield — — —
Dividend/Share $0.39 $0.40 $0.40
Payout Ratio 1.5% 61.9% 61.91%
FCF Payout Ratio — 2.2% 2.17%
Total Payout Ratio 2.6% 1.2% 1.25%
Div. Increase Streak 0 0 0
Chowder Number — — —
Buyback Yield — — —
Net Buyback Yield — — —
Total Shareholder Return — — —
DuPont Factors
Metric Trend Q4'25 Q2'26 Current
Tax Burden (NI/EBT) 1.07 1.04 1.038
Interest Burden (EBT/EBIT) 0.70 0.76 0.764
EBIT Margin 0.03 0.05 0.049
Asset Turnover 0.06 0.08 0.077
Equity Multiplier 42.11 37.88 37.883
Per Share
Metric Trend Q4'25 Q2'26 Current
EPS (Diluted TTM) $0.26 $0.65 $0.65
Book Value/Share $4.98 $5.66 $5.66
Tangible Book/Share $4.64 $5.42 $5.42
Revenue/Share $12.56 $16.60 $16.60
FCF/Share $-0.16 $0.18 $0.18
OCF/Share $-0.15 $0.21 $0.21
Cash/Share $2.11 $2.23 $2.23
EBITDA/Share $0.28 $0.71 $0.71
Debt/Share $3.70 $2.44 $2.44
Net Debt/Share $1.60 $0.20 $0.20
Academic Models
Metric Trend Q4'25 Q2'26 Current
Altman-I Score — — 1.157
Piotroski F-Score 2 3 3
Beneish M-Score — — —
Ohlson O-Score snapshot only -6.873
ROIC (Greenblatt) snapshot only 6.12%
Net-Net WC snapshot only $-195.58
EVA snapshot only $15157623.00
Credit
Metric Trend Q4'25 Q2'26 Current
Credit Rating snapshot only B+
Credit Score 26.42 33.27 33.266
Credit Grade snapshot only 14
Implied Spread (bps) snapshot only 650.000
Industry Credit Rank snapshot only 3
Sector Credit Rank snapshot only 21

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