— Know what they know.
Not Investment Advice
Also trades as: AMTBB (NASDAQ) · $vol 1M

AMTB NYSE

Amerant Bancorp Inc.
1W: -0.7% 1M: -5.2% 3M: -0.8% YTD: +14.2% 1Y: +25.4% 3Y: +39.0% 5Y: +4.0%
$22.46
+0.06 (+0.27%)
 
Weekly Expected Move ±3.4%
$21 $22 $22 $23 $24
NYSE · Financial Services · Banks - Regional · Alpha Radar Sell · Power 44 · $883.9M mcap · 35M float · 0.772% daily turnover · Short 58% 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
39.1 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: -12.3%
Cost Advantage
37
Intangibles
36
Switching Cost
35
Network Effect
58
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. AMTB has No discernible competitive edge (39.1/100). The business operates without significant structural advantages. The primary source of advantage is Network Effects. Negative ROIC of -12.3% 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
$23
Avg Target
$23
High
Based on 5 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 3Hold: 4Sell: 0Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$23.40
Analysts5
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-26 Piper Sandler $22 $25 +3 +17.6% $21.26
2026-01-07 Raymond James $21 $23 +2 +12.6% $20.42
2025-10-29 Piper Sandler $26 $22 -4 +30.3% $16.89
2025-10-29 Raymond James $36 $21 -15 +24.3% $16.89
2025-10-22 Piper Sandler $26 $26 -0 +46.8% $17.71
2024-09-30 Stephens Russel Gunther Initiated $25 +21.6% $20.56
2024-09-29 Piper Sandler Stephen Scouten Initiated $26 +28.9% $20.56
2022-04-22 Raymond James Initiated $36 +21.6% $29.60

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B-
May 22, 2026
DCF
1
ROE
3
ROA
3
D/E
2
P/E
2
P/B
3
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. AMTB receives an overall rating of B-. Areas of concern: DCF (1/5), D/E (2/5), P/E (2/5).
Rating Change History
DateFromTo
2026-05-14 C+ B-
2026-05-04 B- C+
2026-05-01 B B-
2026-04-30 B- B
2026-04-01 C+ B-
2026-02-24 B- C+
2026-02-23 C+ B-
2026-02-06 B- C+
2026-02-03 B B-

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.

57 Grade A
Profitability
46
Balance Sheet
50
Earnings Quality
97
Growth
64
Value
80
Momentum
91
Safety
80
Cash Flow
74
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. AMTB scores highest in Earnings Quality (97/100) and lowest in Profitability (46/100). An overall grade of A places AMTB among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman-B Score
3.04
Safe Zone
Piotroski F-Score
8/9
Beneish M-Score
-2.70
Unlikely Manipulator
Ohlson O-Score
-5.14
Bankruptcy prob: 0.6%
Low Risk
Credit Rating
BB+
Score: 49.9/100
Trend: Improving
Earnings Quality
100/100
OCF/NI: 2.01x
Accruals: -0.7%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. AMTB scores 3.04, placing it in the Safe Zone (safe > 3.0, distress < 1.5). 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. AMTB scores 8/9, signaling strong financial health across all three dimensions. 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. AMTB's score of -2.70 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. AMTB's implied 0.6% 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. AMTB receives an estimated rating of BB+ (score: 49.9/100), 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). AMTB's score of 100/100 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
14.28x
PEG
0.01x
P/S
1.39x
P/B
0.99x
P/FCF
7.36x
P/OCF
6.99x
EV/EBITDA
-7.32x
EV/Revenue
-0.88x
EV/EBIT
-7.62x
EV/FCF
-4.62x
Earnings Yield
7.10%
FCF Yield
13.59%
Shareholder Yield
6.90%
Graham Number
$28.57
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 14.3x earnings, AMTB trades at a reasonable valuation. An earnings yield of 7.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $28.57 per share, suggesting a potential 27% margin of safety at 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
0.861
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.115
EBIT / Rev
×
Asset Turnover
0.065
Rev / Assets
×
Equity Multiplier
10.758
Assets / Equity
=
ROE
6.9%
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. AMTB's ROE of 6.9% is driven by financial leverage (equity multiplier: 10.76x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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
$13.30
Price/Value
1.66x
Margin of Safety
-65.68%
Premium
65.68%
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 AMTB's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. AMTB trades at a 66% premium to its adjusted intrinsic value of $13.30, 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 14.3x.

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
$22.48
Median 1Y
$21.81
5th Pctile
$10.78
95th Pctile
$44.57
Ann. Volatility
46.4%
25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

ExecutiveSalaryStockTotal
Gerald P. Plush
Former Chairman, President and Chief Executive Officer
$872,000 $1,212,318 $5,883,243
Braden Smith Consumer
enior Executive Vice President and Chief Consumer Banking Officer
$565,000 $428,087 $1,607,677
Carlos Iafigliola Interim
Executive Vice President and Interim Chief Executive Officer
$597,692 $333,385 $1,099,618
Howard Levine Consumer
enior Executive Vice President and Chief Consumer Banking Officer
$88,288 $— $980,467
Sharymar Calderón Financial
ecutive Vice President and Chief Financial Officer
$475,000 $359,902 $976,497
Alberto Capriles Risk
or Executive Vice President and Chief Risk Officer
$468,500 $283,986 $829,454
Mariola Sanchez Administrative
ve Vice President and Chief Administrative Banking Officer
$415,000 $251,544 $761,883

CEO Pay Ratio

25:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $5,883,243
Avg Employee Cost (SGA/emp): $239,022
Employees: 694

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

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

Employees
694
-0.6% YoY
Revenue / Employee
$944,157
Rev: $655,245,000
Profit / Employee
$75,529
NI: $52,417,000
SGA / Employee
$239,022
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 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 5.0% 6.9% 14.0% 14.1% 13.1% 13.2% 7.8% 8.4% 8.3% 8.9% 4.5% 3.2% 2.8% -6.9% -1.9% -1.8% 0.5% 8.2% 5.7% 6.9% 6.93%
ROA 0.5% 0.7% 1.5% 1.5% 1.4% 1.4% 0.7% 0.8% 0.8% 0.8% 0.3% 0.2% 0.2% -0.5% -0.2% -0.1% 0.0% 0.7% 0.5% 0.6% 0.64%
ROIC 7.7% 10.5% 24.3% 24.3% 22.8% 23.0% 9.8% 10.7% 10.5% 11.2% 21.4% 14.9% 13.4% -34.6% 17.6% 16.2% -3.4% -61.7% -10.2% -12.3% -12.30%
ROCE 2.4% 3.3% 7.2% 7.2% 6.7% 6.8% 3.6% 3.9% 3.8% 4.1% 2.3% 1.6% 1.5% -3.5% -1.2% -1.1% 0.1% 4.1% 1.7% 1.8% 1.85%
Gross Margin 92.2% 93.9% 96.7% 99.8% 86.3% 74.3% 55.9% 58.0% 44.8% 53.8% 36.9% 50.3% 47.4% 12.3% 49.8% 52.3% 60.7% 56.2% 60.6% 59.0% 59.03%
Operating Margin 24.7% 29.2% 1.1% 23.1% 12.8% 21.7% 19.8% 19.5% 5.9% 18.9% -17.3% 8.5% 3.9% -60.6% 12.0% 9.3% 17.6% 11.4% 1.2% 15.5% 15.53%
Net Margin 20.1% 22.8% 82.0% 19.6% 10.2% 17.0% 15.9% 15.6% 4.8% 14.9% -14.1% 6.6% 3.0% -47.1% 11.3% 7.2% 13.5% 8.8% 1.8% 15.5% 15.53%
EBITDA Margin 27.0% 32.0% 1.1% 24.6% 14.4% 23.1% 21.4% 20.5% 7.4% 20.1% -16.1% 9.4% 4.9% -58.9% 13.2% 10.3% 18.5% 12.3% 1.2% 15.5% 15.53%
FCF Margin 18.6% 13.5% 19.7% 13.0% -7.0% -4.4% -15.6% -15.8% -4.3% 2.4% 2.9% 6.5% 4.4% -3.4% 13.0% 16.1% 26.1% 26.8% 19.7% 19.0% 19.02%
OCF Margin 20.0% 15.5% 21.9% 15.5% -4.2% -1.4% -12.9% -12.9% -1.6% 4.4% 4.8% 8.3% 5.9% -1.8% 14.3% 17.1% 27.2% 27.3% 20.9% 20.0% 20.01%
ROE 3Y Avg snapshot only 2.75%
ROE 5Y Avg snapshot only 6.21%
ROA 3Y Avg snapshot only 0.25%
ROIC Economic snapshot only 3.22%
Cash ROA snapshot only 1.31%
NOPAT Margin snapshot only 9.93%
Pretax Margin snapshot only 11.54%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 26.02%
SBC / Revenue snapshot only 0.54%
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 18.58 15.54 10.63 9.16 8.46 7.43 14.32 10.80 8.69 8.26 24.43 33.02 36.39 -14.20 -59.04 -59.78 205.67 12.02 15.30 14.08 14.282
P/S Ratio 2.43 2.86 3.89 3.34 2.85 2.31 2.25 1.62 1.10 1.03 1.44 1.30 1.26 1.29 1.62 1.48 1.29 1.23 1.22 1.40 1.386
P/B Ratio 0.96 1.11 1.44 1.25 1.08 0.95 1.22 0.99 0.78 0.80 1.08 1.03 1.01 0.96 1.04 0.96 0.85 0.90 0.85 0.95 0.991
P/FCF 13.05 21.25 19.73 25.69 -40.63 -52.89 -14.40 -10.26 -25.63 43.31 50.27 20.07 28.37 -37.51 12.43 9.18 4.92 4.58 6.21 7.36 7.356
P/OCF 12.11 18.44 17.81 21.60 23.58 29.70 15.63 21.34 11.32 8.62 4.74 4.50 5.85 6.99 6.992
EV/EBITDA 8.48 7.79 5.42 4.40 3.68 2.93 9.38 6.78 5.15 4.93 4.18 4.46 4.64 -2.02 3.91 9.08 -30.40 -2.23 -9.22 -7.32 -7.319
EV/Revenue 1.57 1.98 2.66 2.12 1.65 1.20 1.97 1.37 0.89 0.84 0.37 0.28 0.26 0.21 -0.12 -0.24 -0.41 -0.30 -0.99 -0.88 -0.880
EV/EBIT 10.08 8.85 5.70 4.60 3.84 3.04 10.12 7.28 5.60 5.35 4.88 5.52 5.74 -1.81 2.84 6.33 -178.48 -2.40 -9.86 -7.62 -7.621
EV/FCF 8.44 14.73 13.49 16.32 -23.45 -27.53 -12.61 -8.70 -20.70 35.13 12.76 4.33 5.88 -6.07 -0.91 -1.50 -1.58 -1.13 -5.05 -4.62 -4.624
Earnings Yield 5.4% 6.4% 9.4% 10.9% 11.8% 13.5% 7.0% 9.3% 11.5% 12.1% 4.1% 3.0% 2.7% -7.0% -1.7% -1.7% 0.5% 8.3% 6.5% 7.1% 7.10%
FCF Yield 7.7% 4.7% 5.1% 3.9% -2.5% -1.9% -6.9% -9.7% -3.9% 2.3% 2.0% 5.0% 3.5% -2.7% 8.0% 10.9% 20.3% 21.8% 16.1% 13.6% 13.59%
PEG Ratio snapshot only 0.010
Price/Tangible Book snapshot only 0.971
EV/OCF snapshot only -4.396
EV/Gross Profit snapshot only -1.488
Acquirers Multiple snapshot only -7.621
Shareholder Yield snapshot only 6.90%
Graham Number snapshot only $28.57
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 0.27 0.27 0.27 0.27 0.27 0.27 0.21 0.21 0.21 0.21 0.19 0.19 0.19 0.19 0.25 0.25 0.25 0.25 0.43 0.43 0.431
Quick Ratio 0.27 0.27 0.27 0.27 0.27 0.27 0.21 0.21 0.21 0.21 0.19 0.19 0.19 0.19 0.25 0.25 0.25 0.25 0.43 0.43 0.431
Debt/Equity 1.50 1.50 1.28 1.28 1.28 1.28 1.69 1.69 1.69 1.69 1.25 1.25 1.25 1.25 1.13 1.13 1.13 1.13 1.11 1.11 1.109
Net Debt/Equity -0.34 -0.34 -0.46 -0.46 -0.46 -0.46 -0.15 -0.15 -0.15 -0.15 -0.80 -0.80 -0.80 -0.80 -1.12 -1.12 -1.12 -1.12 -1.55 -1.55 -1.549
Debt/Assets 0.15 0.15 0.14 0.14 0.14 0.14 0.13 0.13 0.13 0.13 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.106
Debt/EBITDA 20.40 15.17 7.07 7.10 7.58 7.58 14.92 13.69 13.79 12.91 19.13 25.19 27.62 -16.26 -57.46 -65.22 126.11 11.34 14.71 13.57 13.572
Net Debt/EBITDA -4.64 -3.45 -2.51 -2.52 -2.70 -2.70 -1.33 -1.22 -1.23 -1.15 -12.29 -16.19 -17.75 10.45 57.11 64.81 -125.32 -11.27 -20.55 -18.96 -18.961
Interest Coverage 0.88 1.42 3.37 3.66 3.34 2.71 1.03 0.77 0.54 0.45 0.19 0.12 0.10 -0.23 -0.09 -0.08 0.01 0.34 0.28 0.32 0.322
Equity Multiplier 9.92 9.92 9.15 9.15 9.15 9.15 12.90 12.90 12.90 12.90 13.20 13.20 13.20 13.20 11.12 11.12 11.12 11.12 10.41 10.41 10.414
Cash Ratio snapshot only 0.431
Debt Service Coverage snapshot only 0.335
Cash to Debt snapshot only 2.397
FCF to Debt snapshot only 0.117
Defensive Interval snapshot only 3009.2 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 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.07 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.06 0.065
Inventory Turnover
Receivables Turnover 3.87 3.78 3.31 3.35 3.39 3.69 3.08 3.49 4.05 4.41 7.07 7.44 7.60 7.00 161.98 157.58 157.581
Payables Turnover
DSO 94 97 110 109 108 99 119 105 90 83 52 49 48 52 0 0 0 0 2 2 2.3 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Conversion Cycle 94 97 110 109 108 99 119 105 90 83 52 49 48 52 0 0 0 0 2 2
Fixed Asset Turnover snapshot only 5.771
Cash Velocity snapshot only 0.256
Capital Intensity snapshot only 15.320
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 -14.1% -13.8% -7.6% -0.9% 1.5% 13.3% 23.9% 38.8% 59.4% 59.5% 44.2% 33.9% 17.9% -0.4% 4.3% 0.1% -0.9% 19.4% 14.1% 9.8% 9.77%
Net Income 2.0% 16.1% 66.6% 11.2% 1.6% 91.0% -46.8% -43.0% -40.0% -36.0% -45.9% -64.8% -67.8% -1.7% -1.5% -1.6% -82.1% 2.3% 4.3% 5.4% 5.41%
EPS 2.3% 18.1% 74.8% 12.1% 1.9% 1.1% -41.7% -40.9% -39.6% -35.9% -45.3% -64.3% -67.9% -1.7% -1.4% -1.5% -85.5% 2.1% 4.4% 5.6% 5.60%
FCF -1.6% -5.2% 17.8% -27.5% -1.4% -1.4% -2.0% -2.7% 2.2% 1.9% 1.3% 1.6% 2.2% -2.4% 3.7% 1.5% 4.8% 10.3% 72.8% 29.8% 29.84%
EBITDA 1.5% 6.7% 29.0% 7.1% 1.5% 82.5% -46.9% -41.8% -38.4% -34.1% -40.1% -58.3% -61.6% -1.6% -1.4% -1.4% -76.1% 2.6% 5.0% 6.0% 5.98%
Op. Income 2.0% 22.2% 34.2% 14.2% 1.8% 99.2% -48.3% -43.3% -40.8% -36.9% -44.5% -63.8% -66.3% -1.7% -1.6% -1.7% -95.0% 2.3% 3.7% 4.3% 4.33%
OCF Growth snapshot only 28.19%
Asset Growth snapshot only -1.26%
Equity Growth snapshot only 5.43%
Debt Growth snapshot only 3.60%
Shares Change snapshot only -3.97%
Dividend Growth snapshot only 8.96%
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 48.7% 18.7% 4.0% -2.6% 1.0% 5.3% 11.6% 15.9% 18.2% 22.6% 24.0% 21.6% 23.1% 23.0% 23.0% 23.8% 19.7% 13.8% 13.75%
Revenue 5Y 42.5% 25.5% 16.2% 8.0% 9.2% 9.4% 10.2% 13.1% 14.4% 15.1% 15.14%
EPS 3Y 1.1% 71.7% 49.3% 37.5% 14.2% 25.1% 80.1% 2.0% 40.4% -17.4% -69.6% -20.4% -10.5% -6.5% -6.54%
EPS 5Y 23.8% 1.3% -8.4% -23.0% 82.9% 44.6% 44.64%
Net Income 3Y 98.5% 60.6% 38.1% 26.9% 5.4% 15.9% 67.8% 1.8% 34.7% -20.3% -67.4% -14.6% -4.5% -0.8% -0.78%
Net Income 5Y 17.6% -3.6% -12.6% -22.9% 82.6% 46.6% 46.63%
EBITDA 3Y 1.0% 60.3% 36.9% 25.1% 4.2% 14.2% 55.7% 1.1% 1.1% 25.0% -16.6% -61.6% -14.4% -4.2% -4.3% -4.35%
EBITDA 5Y 21.8% 0.0% -9.5% -19.1% 54.5% 69.5% 32.6% 32.59%
Gross Profit 3Y 59.1% 29.3% 12.7% 3.3% 2.1% 4.2% 12.0% 16.4% 15.3% 13.4% 5.2% -6.8% -4.6% -5.6% -2.3% 5.7% 8.9% 9.3% 9.28%
Gross Profit 5Y 30.7% 14.6% 6.4% -4.8% -2.2% -0.3% 6.3% 14.3% 16.6% 15.1% 15.06%
Op. Income 3Y 1.1% 64.8% 40.7% 28.6% 5.2% 16.5% 71.0% 2.1% 46.0% -17.7% -78.4% -15.4% -3.9% -3.4% -3.36%
Op. Income 5Y 21.7% -1.7% -11.1% -38.9% 94.8% 50.6% 50.62%
FCF 3Y 53.0% 13.7% -32.9% -32.6% -12.4% -23.1% 7.1% 32.0%
FCF 5Y -1.4% 6.4% -10.6% 3.1% 11.0% 21.2% 32.3% 20.1% 16.7% 16.72%
OCF 3Y 46.4% 12.3% -23.2% -22.4% -7.5% -17.5% 6.8% 27.3%
OCF 5Y 4.5% 7.2% -8.6% 1.0% 7.6% 17.3% 27.5% 19.1% 15.9% 15.89%
Assets 3Y -2.0% -2.0% -2.0% -2.0% 4.6% 4.6% 4.6% 4.6% 7.7% 7.7% 7.7% 7.7% 9.0% 9.0% 9.0% 9.0% 2.3% 2.3% 2.32%
Assets 5Y 3.6% 3.6% 3.6% 3.6% 4.4% 4.4% 4.4% 4.4% 4.7% 4.7% 4.70%
Equity 3Y 3.7% 3.7% 3.7% 3.7% -5.3% -5.3% -5.3% -5.3% -2.1% -2.1% -2.1% -2.1% 2.2% 2.2% 2.2% 2.2% 9.9% 9.9% 9.87%
Book Value 3Y 9.2% 10.9% 12.1% 12.4% 2.6% 2.1% 1.6% 1.9% 5.4% 2.1% 1.6% 1.4% -2.2% -3.9% -4.7% -4.8% 3.0% 3.5% 3.49%
Dividend 3Y 68.9% 34.0% 17.8% 7.1% 4.1% 3.7% 3.5% -2.3% -1.9% -1.0% 0.6% -1.1% -3.1% -3.07%
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 0.14 0.95 0.40 0.28 0.04 0.36 0.00 0.17 0.38 0.55 0.91 0.90 0.77 0.52 0.62 0.68 0.73 0.81 0.92 0.94 0.939
Earnings Stability 0.00 0.00 0.38 0.41 0.54 0.44 0.29 0.33 0.40 0.33 0.09 0.05 0.03 0.07 0.11 0.12 0.04 0.00 0.03 0.03 0.033
Margin Stability 0.83 0.75 0.78 0.79 0.79 0.78 0.78 0.78 0.74 0.71 0.74 0.74 0.74 0.68 0.69 0.67 0.68 0.68 0.77 0.82 0.824
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 0.00 1.00 1.00 0.00 0.50 1.00 1.00 1.000
Earn. Growth Consistency 0.50 0.50 0.50 0.50 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.500
FCF Positive Streak 1 1 1 1 0 0 0 0 0 0 0 0 0 0 1 1 1 0 1 1 1
Earnings Persistence 0.50 0.50 0.20 0.50 0.50 0.50 0.50 0.83 0.84 0.86 0.82 0.50 0.50 0.20 0.20 0.20 0.50 0.20 0.20 0.20 0.200
Earnings Smoothness 0.00 0.00 0.00 0.11 0.37 0.39 0.45 0.50 0.56 0.40 0.04 0.00 0.00
ROE Trend 0.02 0.03 0.11 0.11 0.09 0.09 0.02 0.02 0.00 -0.00 -0.07 -0.08 -0.08 -0.18 -0.08 -0.08 -0.05 0.06 0.04 0.06 0.060
Gross Margin Trend 0.13 0.24 0.28 0.32 0.27 0.18 0.05 -0.11 -0.29 -0.35 -0.35 -0.34 -0.28 -0.31 -0.20 -0.14 -0.05 0.09 0.12 0.14 0.140
FCF Margin Trend 0.02 -0.04 0.03 -0.03 -0.24 -0.17 -0.33 -0.31 -0.10 -0.02 0.01 0.08 0.10 -0.02 0.19 0.21 0.26 0.27 0.12 0.08 0.077
Sustainable Growth Rate 5.0% 6.9% 14.0% 13.7% 12.4% 12.1% 6.2% 6.8% 6.7% 7.3% 2.8% 1.5% 1.2% -1.3% 6.3% 4.1% 5.3% 5.30%
Internal Growth Rate 0.5% 0.7% 1.5% 1.5% 1.3% 1.3% 0.6% 0.6% 0.6% 0.7% 0.2% 0.1% 0.1% 0.5% 0.4% 0.5% 0.50%
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 1.53 0.84 0.60 0.42 -0.13 -0.05 -0.82 -0.86 -0.13 0.35 0.82 2.11 1.71 0.19 -5.22 -6.94 43.39 2.67 2.61 2.01 2.014
FCF/OCF 0.93 0.87 0.90 0.84 1.66 3.08 1.22 1.22 2.62 0.54 0.59 0.78 0.75 1.96 0.91 0.94 0.96 0.98 0.94 0.95 0.951
FCF/Net Income snapshot only 1.914
OCF/EBITDA snapshot only 1.665
CapEx/Revenue 1.5% 2.0% 2.1% 2.5% 2.8% 2.9% 2.8% 2.9% 2.7% 2.0% 2.0% 1.8% 1.5% 1.7% 1.3% 1.1% 1.0% 0.5% 1.2% 1.0% 0.99%
CapEx/Depreciation snapshot only 2.077
Accruals Ratio -0.00 0.00 0.01 0.01 0.02 0.01 0.01 0.01 0.01 0.01 0.00 -0.00 -0.00 -0.00 -0.01 -0.01 -0.02 -0.01 -0.01 -0.01 -0.007
Sloan Accruals snapshot only 0.266
Cash Flow Adequacy snapshot only 6.015
Earnings Quality Score snapshot only 1.000
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% 0.3% 0.7% 1.2% 1.4% 1.7% 2.2% 2.1% 1.5% 1.6% 1.6% 1.7% 1.4% 1.6% 1.9% 1.9% 1.9% 1.7% 1.60%
Dividend/Share $0.00 $0.00 $0.00 $0.09 $0.18 $0.27 $0.36 $0.36 $0.36 $0.36 $0.36 $0.36 $0.36 $0.36 $0.30 $0.32 $0.34 $0.36 $0.37 $0.37 $0.36
Payout Ratio 0.0% 0.0% 0.0% 2.8% 5.8% 8.6% 20.3% 18.6% 18.9% 17.7% 37.1% 52.7% 58.7% 3.9% 22.8% 28.8% 23.5% 23.53%
FCF Payout Ratio 0.0% 0.0% 0.0% 7.8% 92.5% 76.4% 32.0% 45.8% 17.1% 14.6% 9.4% 8.7% 11.7% 12.3% 12.29%
Total Payout Ratio 1.6% 1.2% 42.5% 92.4% 1.1% 1.1% 1.4% 48.0% 23.9% 24.9% 51.1% 65.0% 95.5% 7.2% 52.8% 91.8% 97.2% 97.20%
Div. Increase Streak 0 0 0 0 1 1 1 0 0 0 0 0 0 0 0 1 1 0
Chowder Number 2.85 0.97 0.33 0.00 0.01 0.02 0.02 0.08 0.15 0.22 0.28 0.20 0.11 0.106
Buyback Yield 8.4% 7.5% 4.0% 9.8% 12.5% 14.0% 8.5% 2.7% 0.6% 0.9% 0.6% 0.4% 1.0% 1.0% 0.8% 1.5% 1.6% 2.5% 4.1% 5.2% 5.23%
Net Buyback Yield 8.4% 7.5% 4.0% 9.8% 12.5% 14.0% 8.5% 2.7% 0.6% 0.9% 0.6% 0.4% 1.0% 1.0% 0.8% 1.5% 1.6% 2.5% 4.1% 5.2% 5.16%
Total Shareholder Return 8.4% 7.5% 4.0% 10.1% 13.2% 15.2% 9.9% 4.4% 2.8% 3.0% 2.1% 2.0% 2.6% 2.7% 2.2% 3.1% 3.5% 4.4% 6.0% 6.8% 6.84%
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) 0.84 0.82 0.78 0.79 0.79 0.79 0.81 0.80 0.80 0.80 0.79 0.77 0.76 0.79 0.65 0.65 2.71 0.81 0.79 0.86 0.861
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
EBIT Margin 0.16 0.22 0.47 0.46 0.43 0.39 0.19 0.19 0.16 0.16 0.07 0.05 0.05 -0.12 -0.04 -0.04 0.00 0.13 0.10 0.12 0.115
Asset Turnover 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.07 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.06 0.065
Equity Multiplier 9.74 9.74 9.52 9.52 9.52 9.52 10.87 10.87 10.87 10.87 13.05 13.05 13.05 13.05 12.06 12.06 12.06 12.06 10.76 10.76 10.758
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) $1.08 $1.49 $3.05 $3.24 $3.13 $3.16 $1.78 $1.92 $1.89 $2.03 $0.97 $0.68 $0.61 $-1.47 $-0.37 $-0.34 $0.09 $1.59 $1.28 $1.57 $1.57
Book Value/Share $20.78 $20.88 $22.51 $23.76 $24.61 $24.73 $20.93 $20.91 $20.99 $21.01 $22.02 $22.02 $21.79 $21.79 $21.06 $21.11 $21.27 $21.32 $22.84 $23.17 $22.67
Tangible Book/Share $20.27 $20.36 $21.99 $23.21 $24.03 $24.15 $20.36 $20.33 $20.41 $20.43 $21.44 $21.44 $21.22 $21.22 $20.61 $20.65 $20.81 $20.86 $22.37 $22.70 $22.70
Revenue/Share $8.24 $8.09 $8.32 $8.90 $9.30 $10.19 $11.30 $12.81 $14.91 $16.27 $16.49 $17.37 $17.55 $16.16 $13.60 $13.78 $14.03 $15.61 $15.96 $15.75 $15.82
FCF/Share $1.53 $1.09 $1.64 $1.16 $-0.65 $-0.44 $-1.77 $-2.02 $-0.64 $0.39 $0.47 $1.13 $0.78 $-0.56 $1.77 $2.22 $3.67 $4.18 $3.14 $3.00 $3.01
OCF/Share $1.65 $1.26 $1.82 $1.38 $-0.39 $-0.14 $-1.45 $-1.65 $-0.24 $0.71 $0.80 $1.44 $1.04 $-0.28 $1.94 $2.36 $3.81 $4.26 $3.33 $3.15 $3.17
Cash/Share $38.19 $38.37 $39.11 $41.28 $42.74 $42.95 $38.62 $38.58 $38.74 $38.76 $45.27 $45.27 $44.80 $44.80 $47.39 $47.48 $47.84 $47.95 $60.70 $61.59 $1.57
EBITDA/Share $1.53 $2.06 $4.08 $4.29 $4.16 $4.18 $2.38 $2.59 $2.58 $2.76 $1.44 $1.09 $0.99 $-1.68 $-0.41 $-0.37 $0.19 $2.12 $1.72 $1.89 $1.89
Debt/Share $31.11 $31.26 $28.85 $30.45 $31.53 $31.68 $35.47 $35.42 $35.57 $35.59 $27.56 $27.56 $27.27 $27.27 $23.77 $23.82 $23.99 $24.05 $25.32 $25.69 $25.69
Net Debt/Share $-7.08 $-7.11 $-10.26 $-10.83 $-11.21 $-11.27 $-3.16 $-3.15 $-3.17 $-3.17 $-17.71 $-17.71 $-17.53 $-17.53 $-23.62 $-23.67 $-23.84 $-23.90 $-35.38 $-35.90 $-35.90
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-B Score 3.037
Altman Z-Prime snapshot only -1.848
Piotroski F-Score 6 5 6 6 5 5 4 4 4 5 5 6 6 2 6 5 6 8 8 8 8
Beneish M-Score -2.60 -2.28 -2.54 -2.58 -2.40 -2.17 -1.37 -1.31 -1.14 -1.59 -3.08 -3.07 -3.33 -2.00 -2.44 -2.53 -2.66 -2.32 -2.63 -2.70 -2.705
Ohlson O-Score snapshot only -5.136
Net-Net WC snapshot only $-156.58
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 43.04 42.46 61.83 60.92 59.13 58.83 34.67 37.28 37.48 40.88 35.24 34.00 31.55 24.85 27.95 27.77 35.33 50.36 51.02 49.93 49.930
Credit Grade snapshot only 11
Credit Trend snapshot only 22.156
Implied Spread (bps) snapshot only 400.000
Industry Credit Rank snapshot only 28
Sector Credit Rank snapshot only 36

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