— Know what they know.
Not Investment Advice

ANDC OTC

Andover Bancorp, Inc.
1W: -0.7% 1M: -4.8% 3M: -0.6% YTD: +2.7% 1Y: +9.4% 3Y: +11.7% 5Y: +29.7%
$20.00
-0.05 (-0.25%)
 
Weekly Expected Move ±0.4%
$20 $20 $20 $20 $20
OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 43 · $39.8M mcap · 2M float · 0.034% daily turnover · Short 66% of daily vol

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.

A-
Oct 02, 2026
DCF
5
ROE
4
ROA
4
D/E
2
P/E
3
P/B
2
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. ANDC receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (4/5), ROA (4/5). Areas of concern: D/E (2/5), P/B (2/5).
Rating Change History
DateFromTo
2026-10-02 B A-
2026-09-09 None ADDED
2026-07-04 EXISTED None
2026-06-30 None ADDED

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.

★ ★ ★ ★ ★ 42 Grade B
Profitability
58
Balance Sheet
50
Earnings Quality
89
Growth
—
Value
78
Momentum
—
Safety
50
Cash Flow
55
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. ANDC scores highest in Earnings Quality (89/100) and lowest in Safety (50/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman-B Score
2.04
Grey Zone
Piotroski F-Score
3/9
✓ ✓ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-4.43
Bankruptcy prob: 1.2%
Low Risk
Credit Rating
BBB+
Score: 63.7/100
Earnings Quality
75/100
OCF/NI: 0.85x
Accruals: 0.1%
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. ANDC scores 2.04, 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. ANDC 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. ANDC's implied 1.2% 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. ANDC receives an estimated rating of BBB+ (score: 63.7/100). 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). ANDC'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
12.27x
PEG
0.12x
P/S
2.16x
P/B
1.34x
P/FCF
9.61x
P/OCF
9.00x
EV/EBITDA
5.62x
EV/Revenue
0.85x
EV/EBIT
5.78x
EV/FCF
5.94x
Earnings Yield
13.08%
FCF Yield
10.40%
Shareholder Yield
5.24%
Graham Number
$29.68
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 12.3x earnings, ANDC trades at a reasonable valuation. An earnings yield of 13.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $29.68 per share, suggesting a potential 48% 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
0.974
NI / EBT
×
Interest Burden
1.257
EBT / EBIT
×
EBIT Margin
0.146
EBIT / Rev
×
Asset Turnover
0.049
Rev / Assets
×
Equity Multiplier
20.195
Assets / Equity
=
ROE
17.6%
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. ANDC's ROE of 17.6% is driven by financial leverage (equity multiplier: 20.19x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.97 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
$22.35
Price/Value
0.90x
Margin of Safety
10.05%
Premium
-10.05%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with ANDC's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. ANDC trades at a -10% premium to its adjusted intrinsic value of $22.35, 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 12.3x.

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
$20.00
Median 1Y
$20.27
5th Pctile
$13.90
95th Pctile
$29.76
Ann. Volatility
23.2%
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 Q2'23 Q1'26 Q2'26 Current
ROE 12.8% 10.4% 17.6% 17.65%
ROA 0.4% 0.5% 0.9% 0.87%
ROIC 13.9% 23.9% 81.5% 81.48%
ROCE 0.8% 0.3% 0.7% 0.71%
Gross Margin 1.0% 1.0% 77.4% 77.43%
Operating Margin 73.1% 38.5% 16.4% 16.44%
Net Margin 18.6% 20.9% 16.2% 16.18%
EBITDA Margin 20.6% 0.0% 16.4% 16.44%
FCF Margin 13.2% 17.6% 14.2% 14.25%
OCF Margin 14.6% 18.9% 15.2% 15.21%
ROIC Economic snapshot only 29.87%
Cash ROA snapshot only 0.74%
Cash ROIC snapshot only 30.99%
CROIC snapshot only 29.02%
NOPAT Margin snapshot only 40.00%
Pretax Margin snapshot only 18.39%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 28.02%
SBC / Revenue snapshot only 1.31%
Valuation
Metric Trend Q2'23 Q1'26 Q2'26 Current
P/E Ratio 19.05 12.96 7.65 12.270
P/S Ratio 3.55 2.51 1.37 2.163
P/B Ratio 2.44 1.34 1.35 1.343
P/FCF 26.87 14.29 9.61 9.615
P/OCF 24.28 13.26 9.00 9.004
EV/EBITDA 34.62 22.68 5.62 5.620
EV/Revenue 7.13 3.15 0.85 0.846
EV/EBIT 36.67 24.02 5.78 5.781
EV/FCF 53.95 17.89 5.94 5.936
Earnings Yield 5.2% 7.7% 13.1% 13.08%
FCF Yield 3.7% 7.0% 10.4% 10.40%
PEG Ratio snapshot only 0.123
Price/Tangible Book snapshot only 1.349
EV/OCF snapshot only 5.559
EV/Gross Profit snapshot only 0.943
Acquirers Multiple snapshot only 2.060
Shareholder Yield snapshot only 5.24%
Graham Number snapshot only $29.68
Leverage & Solvency
Metric Trend Q2'23 Q1'26 Q2'26 Current
Current Ratio 0.08 — — —
Quick Ratio 0.08 — — —
Debt/Equity 0.96 0.34 0.34 0.339
Net Debt/Equity 2.46 0.34 -0.52 -0.516
Debt/Assets 0.03 0.02 0.02 0.017
Debt/EBITDA 6.79 4.57 2.29 2.285
Net Debt/EBITDA 17.38 4.57 -3.48 -3.483
Interest Coverage 5.31 5.31 1.25 1.254
Equity Multiplier 36.25 20.19 20.19 20.195
Debt Service Coverage snapshot only 1.290
Cash to Debt snapshot only 2.524
FCF to Debt snapshot only 0.414
Defensive Interval snapshot only 651.7 days
Efficiency & Turnover
Metric Trend Q2'23 Q1'26 Q2'26 Current
Asset Turnover 0.02 0.03 0.05 0.049
Inventory Turnover — — — —
Receivables Turnover — — — —
Payables Turnover — — — —
DSO 0 0 0 0.0 days
DIO — — 0 0.0 days
DPO — — 0 —
Cash Conversion Cycle — — 0 —
Fixed Asset Turnover snapshot only 4.125
Cash Velocity snapshot only 1.152
Capital Intensity snapshot only 20.499
Growth Quality
Metric Trend Q2'23 Q1'26 Q2'26 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0
Earnings Persistence — — — —
Earnings Smoothness — — — —
ROE Trend — — — —
Gross Margin Trend — — — —
FCF Margin Trend — — — —
Sustainable Growth Rate 10.2% 7.7% 13.7% 13.66%
Internal Growth Rate 0.3% 0.4% 0.7% 0.68%
Cash Flow Quality
Metric Trend Q2'23 Q1'26 Q2'26 Current
OCF/Net Income 0.78 0.98 0.85 0.849
FCF/OCF 0.90 0.93 0.94 0.937
FCF/Net Income snapshot only 0.795
OCF/EBITDA snapshot only 1.011
CapEx/Revenue 1.4% 1.4% 1.0% 0.97%
CapEx/Depreciation snapshot only 2.297
Accruals Ratio 0.00 0.00 0.00 0.001
Sloan Accruals snapshot only -0.000
Cash Flow Adequacy snapshot only 3.033
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q2'23 Q1'26 Q2'26 Current
Dividend Yield 1.1% 2.0% 3.0% 3.80%
Dividend/Share $0.19 $0.40 $0.59 $0.76
Payout Ratio 20.0% 25.8% 22.6% 22.60%
FCF Payout Ratio 28.3% 28.4% 28.4% 28.42%
Total Payout Ratio 41.8% 47.7% 40.1% 40.06%
Div. Increase Streak 0 0 0 0
Chowder Number — — — —
Buyback Yield 1.1% 1.7% 2.3% 2.28%
Net Buyback Yield 0.6% 1.0% 1.5% 1.48%
Total Shareholder Return 1.7% 3.0% 4.4% 4.43%
DuPont Factors
Metric Trend Q2'23 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 0.96 0.97 0.97 0.974
Interest Burden (EBT/EBIT) 1.00 1.53 1.26 1.257
EBIT Margin 0.19 0.13 0.15 0.146
Asset Turnover 0.02 0.03 0.05 0.049
Equity Multiplier 36.25 20.19 20.19 20.195
Per Share
Metric Trend Q2'23 Q1'26 Q2'26 Current
EPS (Diluted TTM) $0.94 $1.54 $2.63 $2.63
Book Value/Share $7.33 $14.90 $14.90 $14.90
Tangible Book/Share $7.33 $14.90 $14.90 $14.90
Revenue/Share $5.04 $7.96 $14.67 $9.31
FCF/Share $0.67 $1.40 $2.09 $0.00
OCF/Share $0.74 $1.51 $2.23 $0.00
Cash/Share $-11.00 $0.00 $12.74 $12.74
EBITDA/Share $1.04 $1.10 $2.21 $2.21
Debt/Share $7.05 $5.05 $5.05 $5.05
Net Debt/Share $18.05 $5.05 $-7.69 $-7.69
Academic Models
Metric Trend Q2'23 Q1'26 Q2'26 Current
Altman-B Score — — — 2.043
Altman Z-Prime snapshot only 0.808
Piotroski F-Score 3 3 3 3
Beneish M-Score — — — —
Ohlson O-Score snapshot only -4.428
ROIC (Greenblatt) snapshot only 13.17%
Net-Net WC snapshot only $-273.16
EVA snapshot only $10185782.98
Credit
Metric Trend Q2'23 Q1'26 Q2'26 Current
Credit Rating snapshot only BBB+
Credit Score 31.95 44.67 63.70 63.695
Credit Grade snapshot only 8
Implied Spread (bps) snapshot only 225.000
Industry Credit Rank snapshot only 57
Sector Credit Rank snapshot only 52

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