— Know what they know.
Not Investment Advice
Also trades as: AMBC-WT (NYSE)

AMBC NYSE

Ambac Financial Group, Inc.
1W: -5.3% 1M: -13.5% 3M: -6.7% 1Y: -37.4% 3Y: -53.0% 5Y: -52.7%
$8.29
Last traded 2025-12-31 — delisted
NYSE · Financial Services · Insurance - Specialty · $397.4M mcap · 38M float · 2.25% daily turnover · Short 41% 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
27.5 / 100
NoneWeakNarrowWide
Primary source: Switching Costs  ·  ROIC: -12.5%  ·  5Y Avg: -14.6%
Cost Advantage
12
Intangibles
14
Switching Cost
46
Network Effect
39
Scale
28
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. AMBC has No discernible competitive edge (27.5/100). The business operates without significant structural advantages. The primary source of advantage is Switching Costs. Negative ROIC of -12.5% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
$0
Low
$10
Avg Target
$10
High
Based on 1 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 5Hold: 1Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$10.00
Analysts1
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2025-07-15 Truist Financial Mark Hughes Initiated $10 +40.2% $7.13
2022-11-28 Compass Point Giuliano Bologna Initiated $18 +17.3% $15.35

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.

32 Grade D
Profitability
0
Balance Sheet
46
Earnings Quality
51
Growth
88
Value
33
Momentum
80
Safety
65
Cash Flow
20
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. AMBC scores highest in Growth (88/100) and lowest in Profitability (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman-I Score
2.89
Grey Zone
Piotroski F-Score
4/9
Beneish M-Score
-3.88
Unlikely Manipulator
Ohlson O-Score
-6.73
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
BB-
Score: 37.8/100
Trend: Stable
Earnings Quality
OCF/NI: 0.22x
Accruals: -3.3%
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. AMBC scores 2.89, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. 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. AMBC scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. AMBC's score of -3.88 falls below this threshold, suggesting earnings are unlikely to be manipulated. 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. AMBC'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. AMBC receives an estimated rating of BB- (score: 37.8/100), with a stable trend.

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
-1.28x
PEG
-0.02x
P/S
0.86x
P/B
0.36x
P/FCF
-7.08x
P/OCF
EV/EBITDA
2.98x
EV/Revenue
1.37x
EV/EBIT
-9.27x
EV/FCF
-8.07x
Earnings Yield
-62.94%
FCF Yield
-14.12%
Shareholder Yield
7.61%
Graham Number
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. AMBC currently has negative earnings — the P/E ratio is not meaningful.

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
-2.939
NI / EBT
×
Interest Burden
-1.743
EBT / EBIT
×
EBIT Margin
-0.148
EBIT / Rev
×
Asset Turnover
0.057
Rev / Assets
×
Equity Multiplier
6.538
Assets / Equity
=
ROE
-28.2%
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. AMBC's ROE of -28.2% is driven by financial leverage (equity multiplier: 6.54x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of -2.94 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.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
Price/Value
Margin of Safety
Premium
Assessment
Overvalued

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 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$7.78
Median 1Y
$5.98
5th Pctile
$2.62
95th Pctile
$13.76
Ann. Volatility
50.5%
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 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE -10.4% -0.6% -1.5% -2.9% 0.2% 30.7% 45.5% 42.5% 41.0% 17.0% 0.4% 4.4% 5.3% -1.9% -50.2% -56.2% -62.7% -70.3% -33.2% -28.2% -28.21%
ROA -1.0% -0.1% -0.1% -0.2% 0.0% 2.5% 5.1% 4.8% 4.6% 1.9% 0.1% 0.7% 0.8% -0.3% -6.8% -7.6% -8.4% -9.5% -5.1% -4.3% -4.32%
ROIC -1.7% -0.2% -0.9% -0.2% 0.1% 5.8% 17.1% 15.9% 15.3% 6.3% 0.1% 0.7% 0.7% -1.0% -11.7% -13.0% -14.0% -15.3% -14.3% -12.5% -12.45%
ROCE 0.6% 1.5% 1.5% 1.4% 1.5% 4.2% 8.7% 8.0% 7.4% 3.5% 0.7% 0.8% 0.6% -0.6% -1.8% -1.8% -1.9% -2.0% -2.4% -1.9% -1.95%
Gross Margin 1.5% 2.0% 1.3% 75.8% 1.3% 5.3% 1.3% 52.6% 77.0% 1.9% 57.5% 32.2% 28.9% 48.7% 1.5% 60.6% 59.8% 56.4% 0.0% 0.0% 0.00%
Operating Margin -32.0% 38.5% -35.8% 3.3% 20.7% 4.3% 89.2% -50.9% -19.7% 91.7% -21.9% -6.5% -28.9% -29.7% 71.4% -24.1% -41.8% -48.2% -46.1% -3.2% -3.21%
Net Margin -56.0% 32.7% -41.5% 1.7% 17.2% 4.2% 89.2% -56.1% -21.3% 91.7% -21.9% 40.5% -1.5% -39.3% 6.4% -73.9% -1.3% -1.7% -44.4% -6.6% -6.58%
EBITDA Margin 94.0% 1.4% 67.9% 50.8% 2.3% 5.0% 1.1% -10.5% 19.7% 1.3% -9.6% -3.3% -25.7% -14.2% 1.4% -0.8% -13.9% -24.2% 2.2% 8.5% 8.51%
FCF Margin -49.5% -50.7% -52.4% -29.8% -14.6% 18.1% 3.1% 3.9% 3.6% 3.7% 78.7% 57.7% 56.0% 69.2% 62.4% 68.0% 53.8% -35.3% -3.3% -17.0% -17.00%
OCF Margin -49.5% -50.7% -52.4% -29.8% -14.6% 18.1% 3.1% 3.9% 3.6% 3.6% 76.0% 55.0% 53.2% 69.2% 62.4% 68.0% 53.8% -35.3% -3.3% -17.0% -17.00%
ROE 3Y Avg snapshot only -33.17%
ROE 5Y Avg snapshot only -12.72%
ROA 3Y Avg snapshot only -5.68%
ROIC 3Y Avg snapshot only -27.53%
ROIC Economic snapshot only -11.51%
Cash ROA snapshot only -2.24%
Cash ROIC snapshot only -6.50%
CROIC snapshot only -6.50%
NOPAT Margin snapshot only -32.55%
Pretax Margin snapshot only 25.79%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 70.48%
SBC / Revenue snapshot only 2.56%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio -5.48 -84.21 -46.78 -15.89 259.26 1.80 1.54 1.45 1.39 2.90 150.26 12.69 8.55 -22.11 -1.09 -0.66 -0.49 -0.51 -1.40 -1.59 -1.275
P/S Ratio 2.47 2.37 2.99 1.79 2.04 2.07 1.90 1.95 1.66 1.47 2.86 2.83 2.41 2.19 7.13 4.20 3.33 4.05 1.46 1.20 0.863
P/B Ratio 0.68 0.62 0.72 0.47 0.50 0.56 0.64 0.56 0.52 0.45 0.55 0.53 0.44 0.39 0.71 0.48 0.40 0.47 0.51 0.49 0.357
P/FCF -5.00 -4.68 -5.71 -6.01 -14.01 11.46 0.60 0.50 0.46 0.40 3.63 4.91 4.31 3.17 11.43 6.17 6.20 -11.48 -43.81 -7.08 -7.085
P/OCF 11.46 0.60 0.50 0.46 0.40 3.76 5.16 4.54 3.17 11.43 6.17 6.20
EV/EBITDA 35.15 19.30 21.81 23.33 21.57 9.25 3.53 3.74 3.98 7.55 42.54 40.31 52.85 -115.40 -3.00 -1.65 -1.18 -1.55 3.32 2.98 2.979
EV/Revenue 17.40 17.88 21.37 18.50 20.13 18.36 6.17 6.98 6.27 6.18 14.72 15.04 15.12 15.00 5.00 2.35 1.56 2.21 1.66 1.37 1.372
EV/EBIT 64.15 25.26 28.42 30.64 27.64 10.09 3.78 3.99 4.21 8.53 64.52 55.11 74.23 -71.66 -3.11 -1.61 -1.09 -1.41 -7.86 -9.27 -9.275
EV/FCF -35.15 -35.25 -40.78 -62.03 -138.18 101.54 1.96 1.80 1.73 1.69 18.70 26.06 26.98 21.69 8.01 3.46 2.90 -6.27 -49.67 -8.07 -8.072
Earnings Yield -18.2% -1.2% -2.1% -6.3% 0.4% 55.6% 64.8% 69.0% 72.0% 34.5% 0.7% 7.9% 11.7% -4.5% -91.4% -1.5% -2.0% -1.9% -71.2% -62.9% -62.94%
FCF Yield -20.0% -21.4% -17.5% -16.6% -7.1% 8.7% 1.7% 2.0% 2.2% 2.5% 27.6% 20.4% 23.2% 31.5% 8.8% 16.2% 16.1% -8.7% -2.3% -14.1% -14.12%
EV/Gross Profit snapshot only 5.701
Shareholder Yield snapshot only 7.61%
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 130.97 130.97 130.97 130.97 66.69 66.69 66.69 66.69 4.37 4.37 4.37 4.37
Quick Ratio 228.30 228.30 228.30 228.30 111.90 111.90 111.90 111.90 4.37 4.37 4.37 4.37
Debt/Equity 6.70 6.70 6.21 6.21 6.21 6.21 2.99 2.99 2.99 2.99 2.55 2.55 2.55 2.55 0.18 0.18 0.18 0.18 0.16 0.16 0.164
Net Debt/Equity 4.08 4.08 4.43 4.43 4.43 4.43 1.45 1.45 1.45 1.45 2.29 2.29 2.29 2.29 -0.21 -0.21 -0.21 -0.21 0.07 0.07 0.069
Debt/Assets 0.55 0.55 0.52 0.52 0.52 0.52 0.47 0.47 0.47 0.47 0.41 0.41 0.41 0.41 0.02 0.02 0.02 0.02 0.05 0.05 0.053
Debt/EBITDA 49.53 27.50 26.31 29.57 27.20 11.51 5.06 5.56 6.04 11.89 38.19 36.44 49.47 -109.73 -1.05 -1.06 -1.11 -1.06 0.94 0.87 0.872
Net Debt/EBITDA 30.16 16.74 18.75 21.07 19.38 8.20 2.45 2.69 2.93 5.76 34.29 32.71 44.42 -98.52 1.28 1.29 1.34 1.28 0.39 0.36 0.364
Interest Coverage 0.40 1.04 1.01 0.92 1.05 2.83 4.12 4.51 5.28 3.58 0.94 1.45 1.56 -2.58 -14.66 -9.70 -7.18 -6.80 -2.34 -2.52 -2.516
Equity Multiplier 12.24 12.24 11.85 11.85 11.85 11.85 6.37 6.37 6.37 6.37 6.19 6.19 6.19 6.19 9.40 9.40 9.40 9.40 3.11 3.11 3.106
Debt Service Coverage snapshot only 7.834
Cash to Debt snapshot only 0.582
FCF to Debt snapshot only -0.423
Defensive Interval snapshot only 220.6 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.02 0.02 0.02 0.02 0.02 0.02 0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.03 0.01 0.01 0.01 0.01 0.05 0.06 0.057
Inventory Turnover
Receivables Turnover 0.12 0.11 0.10 0.11 0.10 0.11 0.27 0.23 0.25 0.25 0.61 0.59 0.57 0.56 0.30 0.34 0.36 0.35 1.15 1.33 1.335
Payables Turnover 2.64 -2.14 -2.80 -2.10 -1.50 -11.40 -10.44 -10.50 -9.89 -2.06 0.17 0.37 1.02 3.99 3.53 3.32 2.97 2.81 5.39 8.38 8.384
DSO 3112 3232 3671 3337 3613 3255 1345 1580 1451 1481 601 618 643 649 1227 1063 1022 1057 319 273 273.5 days
DIO -9924 -53625 -25533 -9216 -2352 0 0 0 0 0 0 0.0 days
DPO 138 2089 994 359 92 103 110 123 130 68 44 43.5 days
Cash Conversion Cycle -6950 -55112 -25910 -8931 -1794 1124 953 899 927 251 230 229.9 days
Cash Velocity snapshot only 4.276
Capital Intensity snapshot only 7.598
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue -5.6% 78.2% 61.3% -14.1% -13.9% -0.7% 69.6% 31.3% 54.7% 36.5% -38.0% -29.2% -37.5% -36.7% -67.5% -61.4% -58.2% -59.3% 1.9% 2.0% 1.97%
Net Income 63.0% 98.5% 96.3% 77.9% 1.0% 41.6% 33.6% 16.7% 233.5% -40.0% -99.0% -88.3% -85.2% -1.1% -112.3% -11.9% -11.0% -31.3% 53.0% 64.4% 64.40%
EPS 63.3% 98.5% 96.4% 78.1% 1.0% 42.7% 34.0% 17.3% 233.1% -41.2% -99.0% -88.5% -85.4% -1.1% -106.5% -11.7% -10.6% -31.0% 52.1% 62.8% 62.82%
FCF 8.3% 21.2% 25.6% 35.9% 74.7% 1.4% 11.2% 18.1% 39.5% 26.6% -84.5% -89.5% -90.3% -88.0% -74.3% -54.5% -59.9% -1.2% -1.2% -1.7% -1.74%
EBITDA 4.0% 2.1% 2.5% 58.0% 62.3% 1.1% 2.0% 2.1% 1.6% -43.8% -87.7% -85.8% -88.7% -1.1% -2.6% -2.5% -2.9% -3.5% 1.9% 2.0% 1.96%
Op. Income 67.4% 1.0% 1.0% 91.9% 1.1% 36.0% 174.3% 45.8% 42.2% -40.2% -98.3% -92.9% -93.3% -1.3% -12.1% -4.2% -4.7% -1.4% -1.4% 19.9% 19.92%
OCF Growth snapshot only -1.74%
Asset Growth snapshot only -72.41%
Equity Growth snapshot only -16.47%
Debt Growth snapshot only -21.63%
Shares Change snapshot only -4.25%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y -22.9% -23.9% -21.0% -14.3% -12.3% -14.9% -5.2% 3.4% 8.0% 34.2% 19.3% -7.2% -5.9% -5.0% -30.1% -29.0% -26.1% -29.4% -16.0% -6.8% -6.76%
Revenue 5Y -4.7% -8.2% -13.0% -14.7% -17.8% -15.8% -7.2% -11.5% -9.4% -9.8% -12.3% -10.2% -8.2% -11.9% -29.7% -21.3% -20.0% -9.1% 10.1% -1.8% -1.77%
EPS 3Y
EPS 5Y 36.6% 36.7% -6.6% -54.8%
Net Income 3Y
Net Income 5Y 36.6% 36.3% -6.2% -54.9%
EBITDA 3Y -30.0% -24.4% -26.7% -10.2% -16.2% 5.0% 24.9% 84.9% -11.6% -21.6% -44.7% -41.5% -41.52%
EBITDA 5Y -17.8% -21.8% -9.6% -4.5% 1.6% 10.5% 7.8% -12.3% -31.9% -20.5% -29.5% -0.5% -0.47%
Gross Profit 3Y -26.1% -22.0% -23.0% -5.6% -16.1% 2.2% 18.2% 52.5% 1.5% 6.0% -1.6% -32.3% -48.6% -54.3% -54.32%
Gross Profit 5Y -26.1% -19.2% -8.2% -2.3% -1.9% 74.2% 50.4% 6.7% 6.5% -8.7% -18.9% -9.6% -16.1% -28.8% -19.2% -19.16%
Op. Income 3Y -68.5% -77.8%
Op. Income 5Y -56.6% -50.9% 30.6% 31.2% -7.1% -49.4%
FCF 3Y
FCF 5Y
OCF 3Y
OCF 5Y
Assets 3Y -17.1% -17.1% -5.5% -5.5% -5.5% -5.5% -15.7% -15.7% -15.7% -15.7% -13.9% -13.9% -13.9% -13.9% -13.2% -13.2% -13.2% -13.2% -34.7% -34.7% -34.67%
Assets 5Y -11.0% -11.0% -11.5% -11.5% -11.5% -11.5% -19.2% -19.2% -19.2% -19.2% -10.4% -10.4% -10.4% -10.4% -9.6% -9.6% -9.6% -9.6% -30.0% -30.0% -29.99%
Equity 3Y -7.9% -7.9% -13.3% -13.3% -13.3% -13.3% -5.4% -5.4% -5.4% -5.4% 8.0% 8.0% 8.0% 8.0% -6.2% -6.2% -6.2% -6.2% -17.0% -17.0% -17.00%
Book Value 3Y -7.9% -8.7% -13.8% -14.2% -13.1% -12.6% -5.4% -5.0% -5.1% -5.8% 8.5% 8.4% 8.3% 7.5% -7.2% -6.2% -7.8% -7.7% -17.7% -16.8% -16.84%
Dividend 3Y
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.19 0.34 0.57 0.94 0.87 0.67 0.36 0.60 0.47 0.24 0.14 0.59 0.18 0.45 0.65 0.48 0.34 0.01 0.00 0.23 0.229
Earnings Stability 0.40 0.22 0.06 0.08 0.01 0.14 0.21 0.17 0.25 0.06 0.04 0.40 0.56 0.30 0.00 0.00 0.01 0.03 0.03 0.15 0.148
Margin Stability 0.18 0.00 0.12 0.67 0.37 0.00 0.00 0.44 0.33 0.00 0.14 0.53 0.62 0.50 0.00 0.01 0.00 0.00 0.00 0.00 0.000
Rev. Growth Consistency 0.00 0.50 0.50 0.00 0.00 0.00 1.00 0.50 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.500
Earn. Growth Consistency 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.500
FCF Positive Streak 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 0 0 0 0
Earnings Persistence 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.500
Earnings Smoothness 0.00 0.50 0.00 0.00 0.00
ROE Trend 0.07 0.21 0.26 0.19 0.19 0.50 0.63 0.47 0.44 0.00 -0.20 -0.14 -0.14 -0.25 -0.86 -0.94 -1.02 -0.98 -0.04 0.03 0.033
Gross Margin Trend 0.00 1.06 1.07 0.59 0.73 2.09 1.44 1.11 0.94 -0.52 -0.63 -0.69 -0.68 -1.26 -2.14 -1.89 -1.58 -0.99 0.30 -0.04 -0.040
FCF Margin Trend 0.42 0.53 0.36 0.37 0.36 1.01 3.98 4.23 3.94 3.82 -0.52 -1.22 -1.18 -1.23 -1.34 -1.55 -1.55 -2.53 -0.74 -0.80 -0.799
Sustainable Growth Rate 0.2% 30.7% 45.5% 42.5% 41.0% 17.0% 0.4% 4.4% 5.3%
Internal Growth Rate 0.0% 2.6% 5.4% 5.0% 4.9% 2.0% 0.1% 0.7% 0.9%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 1.10 18.00 8.19 2.65 -18.50 0.16 2.56 2.88 3.04 7.18 40.00 2.46 1.88 -6.97 -0.10 -0.11 -0.08 0.04 0.03 0.22 0.224
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.03 1.05 1.05 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 0.224
OCF/EBITDA snapshot only -0.369
CapEx/Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.8% 2.7% 2.7% 2.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
CapEx/Depreciation snapshot only 0.000
Accruals Ratio 0.00 0.01 0.01 0.00 0.00 0.02 -0.08 -0.09 -0.09 -0.12 -0.02 -0.01 -0.01 -0.02 -0.07 -0.08 -0.09 -0.09 -0.05 -0.03 -0.033
Sloan Accruals snapshot only -0.116
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total Payout Ratio 7.0% 8.6% 6.9% 7.4% 4.7% 5.1% 30.2% 2.6% 2.2%
Div. Increase Streak
Chowder Number
Buyback Yield 0.0% 0.0% 0.0% 0.0% 2.7% 4.8% 4.5% 5.1% 3.4% 1.8% 0.2% 0.2% 0.3% 0.1% 1.9% 3.6% 4.4% 3.7% 8.2% 7.6% 7.61%
Net Buyback Yield 0.0% -1.0% 0.0% 0.0% 2.7% 3.6% 4.5% 5.1% 3.4% 1.8% 0.2% 0.2% 0.3% 0.1% 1.9% 3.6% 4.4% -0.5% 3.5% 2.8% 2.79%
Total Shareholder Return 0.0% -1.0% 0.0% 0.0% 2.7% 3.6% 4.5% 5.1% 3.4% 1.8% 0.2% 0.2% 0.3% 0.1% 1.9% 3.6% 4.4% -0.5% 3.5% 2.8% 2.79%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 1.11 -1.14 -16.00 2.07 0.22 0.98 0.99 0.99 0.99 0.97 0.42 1.51 2.04 0.44 5.59 5.59 5.81 5.96 -4.30 -2.94 -2.939
Interest Burden (EBT/EBIT) -1.50 0.03 0.01 -0.09 0.05 0.65 0.76 0.78 0.81 0.72 0.20 0.54 0.68 1.07 0.72 0.77 0.82 0.84 -1.15 -1.74 -1.743
EBIT Margin 0.27 0.71 0.75 0.60 0.73 1.82 1.63 1.75 1.49 0.72 0.23 0.27 0.20 -0.21 -1.61 -1.46 -1.43 -1.57 -0.21 -0.15 -0.148
Asset Turnover 0.02 0.02 0.02 0.02 0.02 0.02 0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.03 0.01 0.01 0.01 0.01 0.05 0.06 0.057
Equity Multiplier 10.38 10.38 12.05 12.05 12.05 12.05 8.85 8.85 8.85 8.85 6.28 6.28 6.28 6.28 7.43 7.43 7.43 7.43 6.54 6.54 6.538
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $-2.86 $-0.17 $-0.34 $-0.65 $0.04 $7.09 $11.31 $10.69 $10.25 $4.17 $0.11 $1.23 $1.50 $-0.51 $-11.57 $-13.17 $-14.44 $-16.22 $-5.54 $-4.90 $-4.90
Book Value/Share $23.19 $22.96 $22.26 $21.92 $22.72 $22.64 $27.17 $27.48 $27.36 $26.75 $29.87 $29.38 $29.47 $28.55 $17.80 $18.11 $17.81 $17.81 $15.17 $15.80 $22.73
Tangible Book/Share $13.42 $13.29 $13.51 $13.30 $13.79 $13.74 $18.77 $18.98 $18.90 $18.48 $26.99 $26.55 $26.63 $25.80 $1.95 $1.98 $1.95 $1.95 $-6.35 $-6.61 $-6.61
Revenue/Share $6.33 $6.04 $5.36 $5.81 $5.56 $6.15 $9.20 $7.92 $8.59 $8.22 $5.77 $5.51 $5.31 $5.11 $1.77 $2.08 $2.13 $2.06 $5.32 $6.46 $6.46
FCF/Share $-3.13 $-3.06 $-2.81 $-1.73 $-0.81 $1.11 $28.95 $30.77 $31.12 $30.06 $4.54 $3.18 $2.98 $3.53 $1.11 $1.42 $1.15 $-0.73 $-0.18 $-1.10 $-1.10
OCF/Share $-3.13 $-3.06 $-2.81 $-1.73 $-0.81 $1.11 $28.95 $30.77 $31.12 $29.91 $4.39 $3.03 $2.83 $3.53 $1.11 $1.42 $1.15 $-0.73 $-0.18 $-1.10 $-1.10
Cash/Share $60.74 $60.14 $39.72 $39.10 $40.54 $40.40 $41.93 $42.40 $42.22 $41.27 $7.79 $7.66 $7.68 $7.44 $6.90 $7.01 $6.90 $6.90 $1.45 $1.51 $7.13
EBITDA/Share $3.13 $5.59 $5.25 $4.60 $5.19 $12.21 $16.08 $14.79 $13.55 $6.73 $2.00 $2.06 $1.52 $-0.66 $-2.95 $-2.98 $-2.82 $-2.95 $2.66 $2.98 $2.98
Debt/Share $155.27 $153.73 $138.24 $136.11 $141.10 $140.60 $81.30 $82.21 $81.87 $80.02 $76.22 $74.98 $75.20 $72.87 $3.12 $3.17 $3.12 $3.12 $2.49 $2.59 $2.59
Net Debt/Share $94.53 $93.59 $98.52 $97.00 $100.56 $100.20 $39.37 $39.81 $39.64 $38.75 $68.44 $67.32 $67.52 $65.42 $-3.78 $-3.84 $-3.78 $-3.78 $1.04 $1.08 $1.08
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman-I Score 2.889
Altman Z-Prime snapshot only 1.161
Piotroski F-Score 2 3 3 1 3 6 6 6 5 4 5 4 4 3 2 3 3 2 4 4 4
Beneish M-Score -2.21 -2.73 -2.57 -2.58 -2.76 -2.80 -1.65 -4.10 -2.60 -3.27 -2.40 -2.58 -2.10 -1.43 -2.62 -2.54 -2.22 -3.88 -3.881
Ohlson O-Score snapshot only -6.734
Net-Net WC snapshot only $-21.93
EVA snapshot only $-171744097.10
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only BB-
Credit Score 16.39 23.40 29.30 27.73 29.91 46.45 67.00 65.49 67.71 62.37 37.25 37.86 39.42 39.34 34.68 36.98 34.61 28.21 38.18 37.85 37.847
Credit Grade snapshot only 13
Credit Trend snapshot only 0.865
Implied Spread (bps) snapshot only 550.000
Industry Credit Rank snapshot only 7
Sector Credit Rank snapshot only 27

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