Also trades as: AUBAP (NASDAQ) · $vol 0M

$38.82

+0.35 (+0.91%)

Weekly Expected Move ±2.1%

$37 $38 $39 $40 $40

NYSE · Financial Services · Banks - Regional · Tech Score Sell · Power 47 · $5.5B mcap · 141M float · 0.820% daily turnover · Short 62% of daily vol

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

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.

WEAK EDGE

49.1 / 100

NoneWeakNarrowWide

Primary source: Network Effects · ROIC: 8.3% · 5Y Avg: 9.0%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

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. AUB shows a Weak competitive edge (49.1/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Network Effects. ROIC of 8.3% suggests modest returns relative to capital deployed.

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

$47

Low

$49

Avg Target

$50

High

Based on 3 analysts since Jul 21, 2026 earnings

Analyst Recommendations

Strong Buy: 1Buy: 10Hold: 7Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$48.67

Analysts3

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-09-28	Morgan Stanley	—	$49	$50	+1	+29.3%	$38.66
2026-09-08	Morgan Stanley	—	$44	$49	+5	+19.8%	$40.91
2026-07-22	Piper Sandler	Stephen Scouten	$46	$47	+1	+9.8%	$42.81
2026-06-11	Piper Sandler	Stephen Scouten	$48	$46	-2	+18.6%	$38.77
2026-02-05	Piper Sandler	—	$38	$48	+10	+15.3%	$41.18
2026-01-26	Stephens	—	$46	$45	-1	+16.9%	$38.48
2025-12-11	Raymond James	—	$40	$45	+5	+22.3%	$36.78
2025-12-11	Morgan Stanley	—	$41	$44	+3	+20.9%	$36.40
2025-10-24	Raymond James	Steve Moss	$43	$40	-3	+18.7%	$33.71
2025-10-03	Raymond James	—	$42	$43	+1	+22.4%	$35.12
2025-09-29	Morgan Stanley	—	Initiated	$41	—	+14.0%	$35.97
2025-09-24	National Bank	—	Initiated	$46	—	+29.0%	$35.67
2025-07-30	Raymond James	—	Initiated	$42	—	+30.3%	$32.23
2025-05-20	Jefferies	David Chiaverini	Initiated	$37	—	+21.8%	$30.37
2024-10-22	Stephens	Russell Guthner	Initiated	$46	—	+27.0%	$36.21
2024-04-29	Piper Sandler	Casey Orr Whitman	$43	$38	-5	+16.0%	$32.76
2022-11-29	Hovde Group	—	Initiated	$41	—	+18.4%	$34.63
2022-04-22	Piper Sandler	—	Initiated	$43	—	+15.7%	$37.16

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.

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

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. AUB receives an overall rating of A. Strongest factors: DCF (5/5), ROE (4/5), ROA (5/5). Areas of concern: D/E (2/5).

Rating Change History

Date	From	To
2026-10-01	B+	A
2026-07-30	A-	B+
2026-07-01	B+	A-
2026-05-18	B	B+
2026-05-04	B+	B
2026-04-23	A-	B+
2026-04-22	B-	A-
2026-04-21	B+	B-
2026-04-01	B	B+
2026-02-20	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.

★ ★ ★ ★ ★ 59 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

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. AUB scores highest in Earnings Quality (96/100) and lowest in Balance Sheet (37/100). An overall grade of A places AUB 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

2.34

Grey Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✗ ✗ ✗ ✓ ✓

Beneish M-Score

-2.69

Unlikely Manipulator

Ohlson O-Score

-2.73

Bankruptcy prob: 6.1%

Low Risk

Credit Rating

BBB

Score: 57.9/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.11x

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. AUB scores 2.34, 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. AUB scores 6/9, 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. AUB's score of -2.69 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. AUB's implied 6.1% 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. AUB receives an estimated rating of BBB (score: 57.9/100), with a deteriorating 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). AUB'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

11.59x

PEG

0.19x

P/S

2.49x

P/B

1.07x

P/FCF

11.63x

P/OCF

11.09x

EV/EBITDA

9.95x

EV/Revenue

3.07x

EV/EBIT

10.90x

EV/FCF

13.05x

Earnings Yield

8.10%

FCF Yield

8.60%

Shareholder Yield

3.81%

Graham Number

$52.89

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 11.6x earnings, AUB trades at a reasonable valuation. An earnings yield of 8.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $52.89 per share, suggesting a potential 36% 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

0.790

NI / EBT

Interest Burden

0.996

EBT / EBIT

EBIT Margin

0.282

EBIT / Rev

Asset Turnover

0.058

Rev / Assets

Equity Multiplier

7.549

Assets / Equity

ROE

9.8%

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. AUB's ROE of 9.8% is driven by financial leverage (equity multiplier: 7.55x). 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.

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

5.42%

Fair P/E

19.34x

Intrinsic Value

$66.30

Price/Value

0.64x

Margin of Safety

36.19%

Premium

-36.19%

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 AUB's realized 5.4% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. AUB trades at a -36% premium to its adjusted intrinsic value of $66.30, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 19.3x compares to the current market P/E of 11.6x.

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

$38.81

Median 1Y

$37.47

5th Pctile

$19.18

95th Pctile

$73.74

Ann. Volatility

39.5%

Analyst Target

$48.67

25th–75th percentile 5th–95th percentile Median path Historical Analyst target

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

Executive	Salary	Stock	Total
John C. Asbury President and CEO of the Company; CEO of the Bank	$1,018,875	$2,364,373	$5,066,713
Maria P. Tedesco EVP of the Company; President and Chief Operating Officer of the Bank	$692,653	$859,351	$2,415,510
Robert M. Gorman EVP and Chief Financial Officer of the Company	$549,945	$859,351	$2,026,373
David V. Ring EVP of the Company; Wholesale Banking Group Executive of the Bank	$547,365	$394,232	$1,415,838
Matthew L. Linderman EVP of the Company; Chief Information Officer of the Bank	$503,057	$289,839	$1,222,506

CEO Pay Ratio

24:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,066,713

Avg Employee Cost (SGA/emp): $214,355

Employees: 3,064

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

3,064

+44.2% YoY

Revenue / Employee

$659,975

Rev: $2,022,163,000

Profit / Employee

$89,333

NI: $273,715,000

SGA / Employee

$214,355

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	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	Q2'26	Current
ROE	10.3%	9.7%	9.7%	8.9%	8.5%	9.2%	9.2%	9.1%	9.2%	8.2%	8.7%	6.8%	7.5%	7.3%	7.3%	5.2%	5.4%	6.7%	8.4%	9.8%	9.76%
ROA	1.4%	1.3%	1.3%	1.2%	1.1%	1.2%	1.1%	1.1%	1.1%	1.0%	1.0%	0.8%	0.9%	0.9%	0.9%	0.7%	0.7%	0.9%	1.1%	1.3%	1.29%
ROIC	-23.4%	-24.8%	-43.2%	-76.5%	-1.4%	23.0%	36.8%	19.3%	23.1%	15.9%	21.4%	14.8%	23.1%	23.6%	28.0%	5.0%	4.5%	13.3%	5.9%	8.3%	8.30%
ROCE	10.3%	9.6%	9.6%	8.8%	8.1%	8.7%	8.3%	8.0%	7.7%	7.0%	7.5%	5.8%	6.3%	6.4%	6.4%	3.9%	4.2%	0.9%	1.2%	9.5%	9.49%
Gross Margin	1.1%	95.6%	93.9%	92.7%	86.2%	80.4%	66.3%	66.7%	63.3%	60.2%	57.0%	54.0%	59.6%	57.2%	58.3%	50.1%	65.8%	69.3%	69.0%	69.9%	69.94%
Operating Margin	51.6%	30.3%	31.4%	40.4%	35.8%	36.3%	19.0%	25.5%	24.0%	23.2%	20.8%	10.7%	25.8%	19.9%	18.4%	3.0%	21.6%	25.8%	29.5%	35.4%	35.44%
Net Margin	42.3%	26.0%	25.9%	33.6%	29.8%	31.1%	15.8%	21.8%	19.8%	19.7%	17.3%	7.3%	21.4%	16.1%	14.9%	3.4%	17.1%	20.0%	23.3%	27.9%	27.90%
EBITDA Margin	58.7%	38.1%	38.7%	46.3%	41.6%	41.2%	23.4%	29.3%	27.2%	27.6%	24.2%	13.1%	28.2%	22.3%	21.2%	5.0%	24.9%	28.9%	31.7%	37.5%	37.54%
FCF Margin	37.7%	45.7%	50.6%	55.3%	57.5%	51.7%	42.2%	37.3%	30.5%	25.8%	23.8%	23.1%	19.6%	22.4%	22.0%	1.3%	1.2%	1.1%	1.0%	23.5%	23.52%
OCF Margin	40.4%	47.0%	51.5%	56.0%	58.0%	52.1%	42.6%	37.8%	30.9%	26.3%	24.3%	23.5%	20.3%	22.9%	22.5%	1.3%	1.2%	1.1%	1.0%	24.7%	24.67%
ROE 3Y Avg	snapshot only																				6.59%
ROE 5Y Avg	snapshot only																				7.68%
ROA 3Y Avg	snapshot only																				0.86%
ROIC 3Y Avg	snapshot only																				5.91%
ROIC Economic	snapshot only																				7.15%
Cash ROA	snapshot only																				1.42%
Cash ROIC	snapshot only																				9.21%
CROIC	snapshot only																				8.78%
NOPAT Margin	snapshot only																				22.24%
Pretax Margin	snapshot only																				28.07%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				33.15%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	8.71	9.19	9.54	9.71	9.44	9.95	10.37	8.03	9.16	12.55	11.47	14.94	15.43	15.88	12.96	13.52	14.32	18.33	14.68	12.34	11.588
P/S Ratio	3.29	3.38	3.39	3.10	2.73	3.01	2.82	1.96	2.02	2.44	2.25	2.33	2.52	2.47	1.95	1.68	1.73	2.48	2.30	2.74	2.492
P/B Ratio	0.89	0.90	0.96	0.93	0.88	0.98	0.96	0.73	0.83	0.99	0.97	0.91	1.01	1.06	0.85	0.57	0.64	1.00	1.01	1.17	1.068
P/FCF	8.75	7.39	6.70	5.61	4.74	5.82	6.68	5.25	6.62	9.45	9.45	10.08	12.81	11.03	8.87	1.30	1.42	2.26	2.23	11.63	11.629
P/OCF	8.15	7.18	6.58	5.55	4.71	5.77	6.61	5.18	6.54	9.27	9.25	9.90	12.43	10.77	8.65	1.29	1.41	2.25	2.21	11.09	11.085
EV/EBITDA	-3.87	-3.65	-1.92	-0.55	-1.45	3.01	1.67	1.57	1.75	4.45	3.15	3.68	3.17	3.60	0.92	6.97	9.98	5.26	12.07	9.95	9.947
EV/Revenue	-2.02	-1.88	-0.96	-0.25	-0.60	1.26	0.63	0.53	0.53	1.20	0.85	0.83	0.73	0.79	0.20	1.20	1.72	1.03	2.68	3.07	3.070
EV/EBIT	-4.42	-4.23	-2.24	-0.65	-1.73	3.50	1.94	1.83	2.02	5.21	3.65	4.32	3.66	4.09	1.04	8.09	11.79	6.15	13.72	10.90	10.897
EV/FCF	-5.37	-4.11	-1.90	-0.45	-1.04	2.45	1.49	1.41	1.73	4.66	3.58	3.59	3.72	3.53	0.89	0.92	1.42	0.94	2.60	13.05	13.051
Earnings Yield	11.5%	10.9%	10.5%	10.3%	10.6%	10.1%	9.6%	12.4%	10.9%	8.0%	8.7%	6.7%	6.5%	6.3%	7.7%	7.4%	7.0%	5.5%	6.8%	8.1%	8.10%
FCF Yield	11.4%	13.5%	14.9%	17.8%	21.1%	17.2%	15.0%	19.1%	15.1%	10.6%	10.6%	9.9%	7.8%	9.1%	11.3%	77.2%	70.4%	44.2%	44.9%	8.6%	8.60%
PEG Ratio	snapshot only																				0.192
Price/Tangible Book	snapshot only																				1.931
EV/OCF	snapshot only																				12.441
EV/Gross Profit	snapshot only																				4.478
Acquirers Multiple	snapshot only																				10.897
Shareholder Yield	snapshot only																				3.81%
Graham Number	snapshot only																				$52.89

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	0.25	0.26	0.22	0.19	0.18	0.18	0.16	0.15	0.14	0.15	0.14	0.14	0.15	0.14	0.14	0.05	0.03	6.81	0.85	0.03	0.031
Quick Ratio	0.25	0.26	0.22	0.19	0.18	0.18	0.16	0.15	0.14	0.15	0.14	0.14	0.15	0.14	0.14	0.05	0.03	6.81	0.85	0.03	0.031
Debt/Equity	0.14	0.19	0.20	0.33	0.29	0.72	0.33	0.54	0.43	0.51	0.41	0.40	0.27	0.17	0.15	0.18	0.17	0.30	0.26	0.33	0.335
Net Debt/Equity	-1.44	-1.39	-1.23	-1.00	-1.07	-0.57	-0.75	-0.53	-0.61	-0.50	-0.60	-0.59	-0.72	-0.72	-0.77	-0.16	-0.00	-0.59	0.17	0.14	0.143
Debt/Assets	0.02	0.03	0.03	0.04	0.03	0.08	0.04	0.06	0.05	0.06	0.05	0.05	0.03	0.02	0.02	0.02	0.02	0.04	0.03	0.05	0.045
Debt/EBITDA	1.01	1.37	1.42	2.46	2.21	5.25	2.55	4.38	3.47	4.67	3.56	4.50	2.89	1.81	1.60	3.17	2.73	3.78	2.65	2.54	2.544
Net Debt/EBITDA	-10.16	-10.22	-8.67	-7.38	-8.06	-4.15	-5.83	-4.28	-4.95	-4.57	-5.17	-6.67	-7.73	-7.65	-8.22	-2.83	-0.00	-7.39	1.74	1.08	1.084
Interest Coverage	6.91	7.76	8.48	7.72	5.38	3.68	2.03	1.29	0.93	0.70	0.65	0.51	0.51	0.49	0.49	0.41	0.42	0.51	0.61	0.91	0.915
Equity Multiplier	7.40	7.40	7.92	8.22	8.75	8.62	8.24	8.50	8.68	8.28	8.39	8.14	7.79	7.82	7.73	7.72	7.54	7.51	7.39	7.39	7.393
Cash Ratio	snapshot only																				0.031
Debt Service Coverage	snapshot only																				1.002
Cash to Debt	snapshot only																				0.574
FCF to Debt	snapshot only																				0.300
Defensive Interval	snapshot only																				407.1 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.05	0.06	0.07	0.07	0.06	0.058
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DIO	—	—	—	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	—
Cash Conversion Cycle	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Fixed Asset Turnover	snapshot only																				13.468
Cash Velocity	snapshot only																				2.220
Capital Intensity	snapshot only																				17.330

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	-8.3%	-8.5%	-7.2%	-4.0%	0.6%	8.0%	17.6%	26.1%	33.4%	34.1%	32.3%	32.4%	30.5%	29.5%	26.5%	37.6%	42.7%	50.2%	58.8%	34.0%	34.04%
Net Income	78.2%	66.8%	21.3%	-12.9%	-23.2%	-11.1%	-9.9%	-3.8%	1.7%	-13.9%	-4.7%	-15.3%	-3.3%	3.6%	-3.1%	9.7%	5.4%	30.9%	65.4%	1.4%	1.39%
EPS	83.8%	73.6%	26.6%	-8.2%	-21.5%	-10.0%	-9.1%	-4.0%	1.3%	-14.3%	-5.1%	-29.3%	-19.2%	-15.1%	-19.1%	9.3%	5.1%	-15.7%	4.9%	51.5%	51.53%
FCF	14.8%	63.1%	51.9%	79.1%	53.7%	22.1%	-1.9%	-15.0%	-29.3%	-33.2%	-25.4%	-18.0%	-15.9%	12.3%	16.7%	6.7%	7.8%	6.4%	6.5%	-75.7%	-75.69%
EBITDA	69.6%	61.1%	22.2%	-10.1%	-20.7%	-11.9%	-11.9%	-7.1%	-2.6%	-13.7%	-5.0%	-11.0%	0.1%	5.1%	-0.3%	4.8%	6.8%	34.4%	65.7%	1.4%	1.41%
Op. Income	81.5%	71.1%	23.7%	-12.6%	-23.9%	-12.2%	-11.2%	-5.3%	0.7%	-14.3%	-4.9%	-11.9%	0.0%	8.3%	1.8%	5.9%	4.4%	30.6%	65.4%	1.6%	1.56%
OCF Growth	snapshot only																				-74.56%
Asset Growth	snapshot only																				2.17%
Equity Growth	snapshot only																				6.64%
Debt Growth	snapshot only																				93.30%
Shares Change	snapshot only																				57.78%
Dividend Growth	snapshot only																				-7.54%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	9.6%	5.4%	2.4%	-0.2%	-2.6%	-2.3%	-0.4%	2.8%	7.2%	9.8%	13.0%	17.0%	20.6%	23.3%	25.3%	31.9%	35.5%	37.6%	38.5%	34.7%	34.67%
Revenue 5Y	15.3%	14.4%	13.6%	13.4%	13.7%	14.4%	13.3%	12.4%	12.0%	11.1%	10.8%	10.6%	10.0%	10.1%	10.6%	14.6%	18.1%	20.8%	23.7%	24.2%	24.20%
EPS 3Y	26.6%	16.3%	15.5%	14.5%	8.5%	9.3%	13.3%	16.2%	13.5%	10.2%	3.0%	-14.6%	-13.7%	-13.2%	-11.3%	-9.5%	-4.9%	-15.0%	-7.0%	5.4%	5.42%
EPS 5Y	16.2%	16.0%	12.8%	11.3%	9.6%	13.5%	23.0%	14.1%	10.1%	4.0%	5.9%	0.4%	0.9%	-1.0%	2.2%	3.9%	4.4%	-0.8%	-1.5%	0.6%	0.63%
Net Income 3Y	32.9%	21.7%	15.0%	11.0%	5.2%	6.6%	11.1%	14.3%	11.7%	8.4%	1.4%	-10.8%	-8.9%	-7.5%	-5.9%	-3.7%	1.2%	5.3%	15.2%	30.5%	30.45%
Net Income 5Y	29.9%	27.8%	25.9%	23.9%	21.9%	26.3%	26.3%	17.1%	12.9%	6.7%	5.5%	2.2%	2.8%	1.6%	4.9%	6.8%	7.3%	11.6%	10.8%	13.2%	13.21%
EBITDA 3Y	28.5%	21.5%	15.5%	11.6%	5.9%	6.3%	9.4%	11.9%	9.4%	7.0%	0.8%	-9.4%	-8.2%	-7.2%	-5.8%	-4.7%	1.4%	6.8%	16.2%	31.1%	31.06%
EBITDA 5Y	25.5%	23.3%	21.8%	19.9%	17.9%	20.1%	20.3%	13.4%	10.4%	6.4%	5.2%	2.8%	3.0%	1.7%	4.4%	5.5%	7.0%	11.6%	11.1%	13.5%	13.46%
Gross Profit 3Y	18.2%	14.1%	10.9%	7.1%	3.0%	1.6%	3.6%	4.9%	5.7%	3.5%	0.2%	-1.7%	-0.8%	1.3%	3.6%	9.5%	15.9%	21.9%	27.7%	31.1%	31.11%
Gross Profit 5Y	18.7%	17.7%	16.6%	15.7%	15.1%	15.2%	12.5%	9.9%	8.1%	6.0%	5.2%	4.3%	3.6%	3.4%	5.7%	9.4%	13.0%	15.5%	15.7%	15.5%	15.51%
Op. Income 3Y	29.5%	21.1%	14.4%	11.2%	5.2%	6.6%	11.0%	14.0%	11.7%	8.8%	1.5%	-10.0%	-8.5%	-6.6%	-4.9%	-4.1%	1.7%	6.6%	17.0%	33.6%	33.59%
Op. Income 5Y	27.5%	25.0%	23.2%	21.1%	18.9%	21.6%	22.5%	14.0%	10.7%	6.0%	4.8%	2.8%	3.3%	2.4%	5.8%	6.7%	7.8%	12.7%	12.0%	14.5%	14.55%
FCF 3Y	20.9%	14.9%	22.8%	27.7%	34.8%	30.9%	18.0%	8.1%	7.7%	10.0%	3.6%	7.7%	-2.9%	-2.9%	-5.1%	75.3%	73.8%	76.8%	86.5%	15.5%	15.46%
FCF 5Y	23.6%	29.8%	25.4%	34.4%	30.6%	31.7%	31.7%	25.1%	14.0%	4.3%	6.2%	7.7%	7.8%	11.0%	7.4%	51.6%	56.1%	61.6%	57.4%	18.6%	18.58%
OCF 3Y	22.1%	15.9%	23.4%	27.5%	33.3%	27.5%	15.2%	5.8%	4.9%	5.8%	0.3%	4.4%	-4.2%	-3.0%	-4.9%	74.7%	73.6%	76.8%	86.3%	16.8%	16.84%
OCF 5Y	23.8%	28.8%	24.3%	32.3%	28.9%	29.6%	30.0%	23.9%	13.3%	4.7%	6.6%	7.8%	7.6%	9.6%	6.2%	49.3%	53.4%	57.4%	54.0%	17.1%	17.12%
Assets 3Y	14.2%	13.4%	5.4%	4.6%	4.6%	5.2%	4.0%	1.4%	1.3%	2.5%	2.5%	7.4%	7.6%	7.0%	7.6%	23.8%	22.9%	22.5%	22.9%	22.7%	22.74%
Assets 5Y	19.3%	18.9%	17.9%	17.1%	17.2%	17.0%	8.9%	9.5%	9.2%	9.0%	4.8%	7.6%	7.3%	7.0%	6.7%	13.6%	13.2%	13.9%	13.4%	13.8%	13.77%
Equity 3Y	12.7%	12.1%	0.5%	-1.6%	-3.3%	-1.9%	0.2%	-2.5%	-3.5%	-1.9%	-2.0%	3.5%	5.7%	5.1%	8.4%	26.4%	29.2%	28.3%	27.5%	28.6%	28.58%
Book Value 3Y	7.4%	7.1%	1.0%	1.5%	-0.3%	0.6%	2.2%	-0.9%	-2.0%	-0.3%	-0.4%	-0.9%	0.1%	-1.4%	2.3%	18.9%	21.4%	3.5%	2.9%	3.9%	3.90%
Dividend 3Y	-0.0%	-0.2%	4.2%	4.5%	4.1%	3.4%	2.8%	3.4%	3.1%	3.2%	3.2%	-1.3%	-0.6%	-0.3%	1.4%	3.9%	6.3%	-6.6%	-4.7%	-8.3%	-8.35%

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.77	0.68	0.60	0.56	0.50	0.50	0.54	0.63	0.71	0.71	0.69	0.62	0.55	0.55	0.60	0.66	0.73	0.75	0.77	0.87	0.869
Earnings Stability	0.84	0.83	0.92	0.83	0.73	0.78	0.82	0.64	0.47	0.37	0.56	0.12	0.11	0.07	0.18	0.00	0.03	0.22	0.31	0.24	0.236
Margin Stability	0.86	0.87	0.87	0.86	0.86	0.88	0.87	0.85	0.83	0.83	0.82	0.79	0.77	0.76	0.77	0.77	0.80	0.82	0.81	0.76	0.758
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	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.00	0.00	0.00	0.50	0.00	0.50	0.50	1.00	0.50	1.00	1.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.91	0.95	0.91	0.96	0.96	0.98	0.99	0.94	0.98	0.94	0.99	0.99	0.99	0.96	0.98	0.88	0.50	0.50	0.500
Earnings Smoothness	0.44	0.50	0.81	0.86	0.74	0.88	0.90	0.96	0.98	0.85	0.95	0.83	0.97	0.96	0.97	0.91	0.95	0.73	0.51	0.18	0.180
ROE Trend	0.04	0.03	0.03	0.02	0.01	0.02	0.00	-0.00	-0.01	-0.02	-0.01	-0.03	-0.03	-0.02	-0.02	-0.03	-0.03	-0.02	-0.01	0.04	0.043
Gross Margin Trend	0.29	0.26	0.21	0.13	0.04	-0.02	-0.14	-0.23	-0.29	-0.31	-0.29	-0.27	-0.23	-0.19	-0.14	-0.11	-0.06	0.00	0.04	0.12	0.117
FCF Margin Trend	0.12	0.22	0.22	0.24	0.24	0.16	0.01	-0.05	-0.17	-0.23	-0.23	-0.23	-0.24	-0.16	-0.11	0.99	0.96	0.86	0.80	-0.53	-0.529
Sustainable Growth Rate	6.8%	6.2%	5.9%	5.1%	4.6%	5.3%	5.1%	4.9%	4.9%	4.0%	4.5%	2.7%	3.3%	3.0%	2.7%	1.4%	1.2%	2.0%	3.2%	5.4%	5.37%
Internal Growth Rate	0.9%	0.9%	0.8%	0.7%	0.6%	0.7%	0.6%	0.6%	0.6%	0.5%	0.5%	0.3%	0.4%	0.4%	0.3%	0.2%	0.2%	0.3%	0.4%	0.7%	0.72%

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	1.07	1.28	1.45	1.75	2.01	1.72	1.57	1.55	1.40	1.35	1.24	1.51	1.24	1.47	1.50	10.46	10.12	8.15	6.64	1.11	1.113
FCF/OCF	0.93	0.97	0.98	0.99	0.99	0.99	0.99	0.99	0.99	0.98	0.98	0.98	0.97	0.98	0.98	1.00	1.00	0.99	0.99	0.95	0.953
FCF/Net Income	snapshot only																				1.061
OCF/EBITDA	snapshot only																				0.800
CapEx/Revenue	2.8%	1.3%	0.9%	0.6%	0.4%	0.4%	0.4%	0.5%	0.4%	0.5%	0.5%	0.4%	0.6%	0.5%	0.6%	0.3%	0.5%	0.6%	0.8%	1.2%	1.15%
CapEx/Depreciation	snapshot only																				0.429
Accruals Ratio	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.06	-0.06	-0.06	-0.06	-0.00	-0.001
Sloan Accruals	snapshot only																				-0.033
Cash Flow Adequacy	snapshot only																				2.219
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	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	Q2'26	Current
Dividend Yield	3.9%	4.0%	4.1%	4.4%	4.9%	4.2%	4.3%	5.8%	5.2%	4.1%	4.2%	4.0%	3.7%	3.7%	4.8%	5.4%	5.4%	3.8%	4.2%	3.6%	3.81%
Dividend/Share	$1.24	$1.27	$1.29	$1.29	$1.31	$1.32	$1.34	$1.35	$1.36	$1.38	$1.39	$1.24	$1.31	$1.35	$1.45	$1.67	$1.89	$1.35	$1.51	$1.54	$1.48
Payout Ratio	34.4%	36.4%	38.8%	42.2%	46.1%	42.1%	44.2%	46.3%	47.2%	51.2%	48.6%	59.8%	56.4%	59.2%	62.3%	73.7%	77.4%	70.2%	61.9%	45.0%	44.96%
FCF Payout Ratio	34.5%	29.3%	27.3%	24.4%	23.1%	24.6%	28.5%	30.2%	34.1%	38.5%	40.0%	40.3%	46.8%	41.1%	42.6%	7.1%	7.7%	8.7%	9.4%	42.4%	42.36%
Total Payout Ratio	79.7%	83.8%	98.5%	99.6%	68.8%	62.7%	54.4%	46.3%	47.2%	51.2%	48.6%	59.8%	56.4%	59.2%	62.3%	73.7%	77.5%	70.3%	62.0%	47.1%	47.07%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.19	0.18	0.16	0.08	0.08	0.07	0.07	0.11	0.09	0.09	0.09	0.13	0.19	0.24	0.29	0.41	0.50	0.59	0.69	0.50	0.495
Buyback Yield	5.2%	5.2%	6.3%	5.9%	2.4%	2.1%	1.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.2%	0.17%
Net Buyback Yield	5.1%	5.0%	6.1%	5.7%	2.2%	1.9%	1.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-14.0%	-12.2%	-7.7%	-7.5%	0.1%	0.08%
Total Shareholder Return	9.0%	9.0%	10.1%	10.1%	7.1%	6.1%	5.2%	5.7%	5.1%	4.0%	4.2%	4.0%	3.6%	3.7%	4.8%	-8.5%	-6.8%	-3.8%	-3.2%	3.7%	3.72%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	0.83	0.83	0.83	0.83	0.84	0.84	0.84	0.84	0.84	0.84	0.84	0.81	0.82	0.80	0.80	0.84	0.82	0.81	0.80	0.79	0.790
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	0.99	0.99	1.00	0.996
EBIT Margin	0.46	0.44	0.43	0.38	0.35	0.36	0.32	0.29	0.26	0.23	0.23	0.19	0.20	0.19	0.19	0.15	0.15	0.17	0.20	0.28	0.282
Asset Turnover	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.05	0.06	0.07	0.07	0.06	0.058
Equity Multiplier	7.44	7.33	7.61	7.72	8.02	7.97	8.08	8.36	8.71	8.45	8.31	8.30	8.17	8.03	8.02	7.88	7.64	7.63	7.52	7.55	7.549

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$3.61	$3.49	$3.33	$3.05	$2.83	$3.14	$3.03	$2.93	$2.87	$2.69	$2.87	$2.07	$2.32	$2.28	$2.32	$2.26	$2.44	$1.93	$2.44	$3.43	$3.43
Book Value/Share	$35.30	$35.82	$33.07	$31.95	$30.54	$31.76	$32.61	$32.33	$31.85	$34.08	$33.90	$33.91	$35.45	$34.34	$35.36	$53.65	$54.59	$35.23	$35.55	$36.26	$36.35
Tangible Book/Share	$22.44	$22.88	$20.15	$19.17	$17.76	$19.02	$19.92	$19.68	$19.23	$21.49	$21.36	$19.39	$20.93	$20.15	$21.01	$30.76	$31.72	$20.81	$21.09	$21.91	$21.91
Revenue/Share	$9.54	$9.49	$9.37	$9.54	$9.81	$10.38	$11.12	$12.00	$13.04	$13.86	$14.64	$13.28	$14.22	$14.71	$15.47	$18.21	$20.23	$14.23	$15.57	$15.47	$15.59
FCF/Share	$3.59	$4.34	$4.74	$5.28	$5.64	$5.37	$4.69	$4.48	$3.98	$3.57	$3.48	$3.07	$2.79	$3.29	$3.40	$23.61	$24.55	$15.61	$16.04	$3.64	$3.65
OCF/Share	$3.86	$4.46	$4.83	$5.34	$5.68	$5.41	$4.74	$4.54	$4.02	$3.64	$3.56	$3.12	$2.88	$3.37	$3.48	$23.67	$24.66	$15.70	$16.16	$3.82	$3.83
Cash/Share	$55.79	$56.58	$47.44	$42.65	$41.59	$40.96	$35.06	$34.79	$33.04	$34.60	$34.53	$33.37	$34.88	$30.51	$32.35	$18.74	$9.56	$31.16	$3.18	$6.97	$6.99
EBITDA/Share	$4.99	$4.88	$4.70	$4.33	$4.05	$4.36	$4.18	$4.02	$3.93	$3.74	$3.96	$2.99	$3.28	$3.22	$3.29	$3.12	$3.50	$2.79	$3.46	$4.77	$4.77
Debt/Share	$5.05	$6.69	$6.67	$10.66	$8.96	$22.87	$10.68	$17.61	$13.61	$17.49	$14.07	$13.44	$9.49	$5.84	$5.28	$9.91	$9.55	$10.54	$9.18	$12.14	$12.14
Net Debt/Share	$-50.74	$-49.89	$-40.77	$-31.99	$-32.63	$-18.09	$-24.39	$-17.19	$-19.43	$-17.11	$-20.46	$-19.93	$-25.39	$-24.67	$-27.07	$-8.82	$-0.00	$-20.63	$6.00	$5.17	$5.17

Academic Models

Metric	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	Q2'26	Current
Altman-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.338
Altman Z-Prime	snapshot only																				-4.849
Piotroski F-Score	8	7	7	4	5	5	5	4	4	5	4	5	6	5	6	5	6	7	7	6	6
Beneish M-Score	-2.72	-2.58	-2.54	-2.38	-2.26	-2.08	-1.92	-1.91	-1.88	-2.11	-2.11	-1.96	-2.12	-2.20	-2.33	-1.88	-2.36	-2.32	-2.13	-2.69	-2.687
Ohlson O-Score	snapshot only																				-2.734
Net-Net WC	snapshot only																				$-224.86
EVA	snapshot only																				$-99850914.07

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				BBB
Credit Score	87.08	84.21	85.28	74.76	78.67	58.50	76.16	60.56	62.11	60.37	63.57	59.71	60.02	76.14	76.60	69.64	68.64	75.39	74.63	57.93	57.932
Credit Grade	snapshot only																				9
Credit Trend	snapshot only																				-11.710
Implied Spread (bps)	snapshot only																				275.000
Industry Credit Rank	snapshot only																				48
Sector Credit Rank	snapshot only																				44

AUB NYSE

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet