— Know what they know.
Not Investment Advice

BRP NASDAQ

BRP Group, Inc.
1W: -2.5% 1M: +11.6% 3M: +13.7% 1Y: +38.8% 3Y: +15.7%
$32.66
Last traded 2024-06-14 — delisted
NASDAQ · Financial Services · Insurance - Brokers · $2.2B mcap · 60M float · 0.655% daily turnover

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
31.9 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: -10.3%  ·  5Y Avg: -8.1%
Cost Advantage
42
Intangibles
14
Switching Cost
38
Network Effect
23
Scale ★
47
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. BRP has No discernible competitive edge (31.9/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. Negative ROIC of -10.3% 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
Analyst Recommendations
Strong Buy: 1Buy: 8Hold: 4Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2022-11-22 Morgan Stanley $36 $33 -3 +12.9% $29.24
2022-08-19 Morgan Stanley Initiated $36 +14.6% $31.41
2022-08-11 Raymond James Initiated $34 +11.9% $30.38
2022-07-12 Jefferies Initiated $26 +1.9% $25.52

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.

13 Grade D
Profitability
0
Balance Sheet
34
Earnings Quality
57
Growth
36
Value
26
Momentum
38
Safety
15
Cash Flow
12
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. BRP scores highest in Earnings Quality (57/100) 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
0.40
Distress Zone
Piotroski F-Score
5/9
Beneish M-Score
-2.87
Unlikely Manipulator
Ohlson O-Score
-5.43
Bankruptcy prob: 0.4%
Low Risk
Credit Rating
B
Score: 28.6/100
Trend: Deteriorating
Earnings Quality
OCF/NI: -0.63x
Accruals: -2.0%
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. BRP scores 0.40, placing it in the Distress Zone (safe > 3.0, distress < 1.5). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. BRP scores 5/9, 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. BRP's score of -2.87 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. BRP's implied 0.4% 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. BRP receives an estimated rating of B (score: 28.6/100), with a deteriorating 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
-29.89x
PEG
0.49x
P/S
0.91x
P/B
1.41x
P/FCF
-218.50x
P/OCF
113.24x
EV/EBITDA
-52.62x
EV/Revenue
2.01x
EV/EBIT
-94.39x
EV/FCF
-221.27x
Earnings Yield
-1.41%
FCF Yield
-0.46%
Shareholder Yield
1.46%
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. BRP 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
0.202
NI / EBT
×
Interest Burden
6.489
EBT / EBIT
×
EBIT Margin
-0.021
EBIT / Rev
×
Asset Turnover
0.439
Rev / Assets
×
Equity Multiplier
6.250
Assets / Equity
=
ROE
-7.7%
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. BRP's ROE of -7.7% is driven by financial leverage (equity multiplier: 6.25x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.20 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 1168 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$33.32
Median 1Y
$33.58
5th Pctile
$13.48
95th Pctile
$83.61
Ann. Volatility
54.2%
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 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE -1.2% -4.0% -8.3% -6.3% -4.6% -2.6% -13.8% -22.4% -30.4% -34.3% -26.1% -17.4% -9.3% -6.7% -7.0% 1.2% -3.1% -4.9% -5.7% -7.7% -7.67%
ROA -0.3% -0.9% -1.9% -1.4% -1.0% -0.6% -3.1% -4.3% -5.8% -6.6% -5.0% -2.9% -1.6% -1.1% -1.2% 0.2% -0.5% -0.8% -0.9% -1.2% -1.23%
ROIC 1.1% 0.3% -0.9% -1.7% -1.5% -0.6% 0.1% 0.7% 0.2% -0.7% -0.5% -0.7% -0.5% -1.6% 2.2% 15.5% 14.6% 22.2% 9.1% -10.3% -10.27%
ROCE -1.6% -2.6% -3.5% -2.9% -0.5% 1.4% 1.1% 0.8% -1.1% -2.7% -4.0% -4.2% -1.9% -1.4% 2.5% 3.7% 2.5% -0.0% -1.2% -1.2% -1.22%
Gross Margin 41.5% 25.6% 26.2% 23.7% 36.7% 25.6% 24.5% 20.0% 30.1% 24.2% 12.6% 17.5% 31.1% 12.7% -49.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Operating Margin 23.7% -11.0% -12.4% -23.8% 16.4% 1.9% -1.6% -9.1% 8.1% -5.6% 0.0% -10.4% 9.0% -13.6% 13.4% 13.6% 7.4% 0.9% -3.8% -19.0% -19.03%
Net Margin 9.6% -8.1% -9.5% -14.2% 9.4% -0.1% -25.9% -37.2% -7.8% -8.0% -5.8% -12.1% 5.7% -2.5% -4.8% 3.4% -0.8% -5.1% -7.4% 0.4% 0.44%
EBITDA Margin 30.0% -2.5% -2.9% 1.2% 28.0% 10.6% 7.8% 0.3% 15.5% 3.6% -12.3% 0.1% 22.1% 4.5% -10.6% 13.6% 7.4% -8.1% 11.7% -19.0% -19.03%
FCF Margin 8.6% 9.3% 6.0% 6.1% 4.2% -3.4% -2.4% -2.5% -3.4% 1.4% 1.4% 1.9% 2.8% 2.9% 8.9% 2.5% 1.1% 0.1% -4.6% -0.9% -0.91%
OCF Margin 10.3% 10.4% 6.9% 7.1% 5.1% -1.8% -0.4% -0.3% -1.2% 3.3% 3.1% 3.7% 4.9% 5.6% 12.4% 5.8% 4.5% 3.2% -2.0% 1.8% 1.75%
ROE 3Y Avg snapshot only -8.18%
ROE 5Y Avg snapshot only -10.39%
ROA 3Y Avg snapshot only -1.30%
ROIC 3Y Avg snapshot only -6.34%
ROIC Economic snapshot only -8.99%
Cash ROA snapshot only 0.74%
Cash ROIC snapshot only 4.44%
CROIC snapshot only -2.30%
NOPAT Margin snapshot only -4.06%
Pretax Margin snapshot only -13.83%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 0.00%
SBC / Revenue snapshot only 4.38%
Valuation
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio -489.06 -136.54 -84.57 -64.71 -70.43 -112.80 -22.45 -10.72 -8.09 -7.14 -8.85 -14.42 -34.73 -54.81 -51.02 331.04 -127.57 -81.31 -68.04 -71.05 -29.894
P/S Ratio 3.67 2.92 3.24 3.49 2.40 1.88 1.69 1.49 1.40 1.31 1.19 1.21 1.49 1.63 1.49 1.49 1.46 1.45 1.53 1.99 0.909
P/B Ratio 3.39 3.24 4.20 3.26 2.59 2.38 2.48 2.40 2.46 2.45 2.31 2.62 3.37 3.81 3.63 3.96 3.89 3.92 3.83 5.38 1.408
P/FCF 42.66 31.34 54.13 56.93 57.72 -55.47 -71.54 -59.66 -40.68 95.65 86.54 63.13 53.18 55.19 16.69 58.99 138.91 2221.49 -33.37 -218.50 -218.496
P/OCF 35.51 27.95 46.73 49.38 47.15 39.60 38.03 32.90 30.70 29.19 12.03 25.69 32.23 45.40 113.24 113.236
EV/EBITDA 32.19 34.98 46.42 69.16 38.36 25.26 20.51 24.13 28.68 33.40 107.05 120.59 59.18 58.64 36.59 20.08 39.77 215.03 24.60 -52.62 -52.621
EV/Revenue 4.49 3.60 3.82 4.98 3.68 2.97 2.63 2.80 2.60 2.45 2.28 2.45 2.68 2.78 1.44 1.44 1.42 1.40 1.56 2.01 2.012
EV/EBIT -74.28 -42.19 -40.18 -41.90 -197.56 68.90 95.77 126.93 -92.84 -36.98 -24.14 -29.00 -71.10 -107.18 32.69 24.13 36.00 -3847.32 -67.65 -94.39 -94.392
EV/FCF 52.13 38.63 63.82 81.18 88.64 -87.86 -111.55 -112.27 -75.68 178.25 165.65 128.27 95.81 94.40 16.11 57.11 134.39 2149.86 -33.97 -221.27 -221.271
Earnings Yield -0.2% -0.7% -1.2% -1.5% -1.4% -0.9% -4.5% -9.3% -12.4% -14.0% -11.3% -6.9% -2.9% -1.8% -2.0% 0.3% -0.8% -1.2% -1.5% -1.4% -1.41%
FCF Yield 2.3% 3.2% 1.8% 1.8% 1.7% -1.8% -1.4% -1.7% -2.5% 1.0% 1.2% 1.6% 1.9% 1.8% 6.0% 1.7% 0.7% 0.0% -3.0% -0.5% -0.46%
PEG Ratio snapshot only 0.489
EV/OCF snapshot only 114.674
Shareholder Yield snapshot only 1.46%
Leverage & Solvency
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 1.39 1.39 1.39 1.07 1.07 1.07 1.07 1.10 1.10 1.10 1.10 0.90 0.90 0.90 0.97 0.97 0.97 0.97 1.16 1.16 1.162
Quick Ratio 1.23 1.23 1.23 0.90 0.90 0.90 0.90 0.94 0.94 0.94 0.94 0.73 0.73 0.73 0.97 0.97 0.97 0.97 1.16 1.16 1.162
Debt/Equity 1.05 1.05 1.05 1.61 1.61 1.61 1.61 2.31 2.31 2.31 2.31 2.91 2.91 2.91 0.13 0.13 0.13 0.13 0.27 0.27 0.274
Net Debt/Equity 0.75 0.75 0.75 1.39 1.39 1.39 1.39 2.11 2.11 2.11 2.11 2.70 2.70 2.70 -0.13 -0.13 -0.13 -0.13 0.07 0.07 0.068
Debt/Assets 0.25 0.25 0.25 0.34 0.34 0.34 0.34 0.41 0.41 0.41 0.41 0.47 0.47 0.47 0.02 0.02 0.02 0.02 0.04 0.04 0.043
Debt/EBITDA 8.14 9.19 9.81 24.05 15.57 10.84 8.56 12.35 14.48 16.90 55.82 65.93 28.35 26.23 1.33 0.67 1.35 7.23 1.73 -2.65 -2.652
Net Debt/EBITDA 5.85 6.60 7.05 20.66 13.38 9.31 7.36 11.31 13.26 15.48 51.13 61.24 26.33 24.36 -1.32 -0.66 -1.34 -7.16 0.43 -0.66 -0.660
Interest Coverage -1.59 -1.96 -1.91 -2.51 -0.39 0.82 0.45 0.30 -0.34 -0.73 -0.99 -0.86 -0.39 -0.54 1.03 1.49 0.97 -5.58 -0.29 -0.66 -0.659
Equity Multiplier 4.16 4.16 4.16 4.73 4.73 4.73 4.73 5.69 5.69 5.69 5.69 6.25 6.25 6.25 6.06 6.06 6.06 6.06 6.43 6.43 6.435
Cash Ratio snapshot only 0.120
Debt Service Coverage snapshot only -1.182
Cash to Debt snapshot only 0.751
FCF to Debt snapshot only -0.090
Defensive Interval snapshot only 99.6 days
Efficiency & Turnover
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.35 0.42 0.50 0.26 0.30 0.35 0.41 0.31 0.34 0.36 0.37 0.35 0.36 0.38 0.41 0.44 0.44 0.45 0.41 0.44 0.439
Inventory Turnover 12.39 15.09 17.89 6.50 7.55 8.91 10.47 7.13 7.89 8.41 9.12 6.81 7.03 7.53 25.23 18.87 20.25 21.07
Receivables Turnover 3.17 3.81 4.46 2.28 2.64 3.09 3.59 2.24 2.44 2.59 2.70 2.10 2.19 2.26 2.30 2.33 2.33 2.37 2.88 3.11 3.110
Payables Turnover 2.10 2.56 3.03 1.56 1.82 2.14 2.52 1.64 1.82 1.94 2.10 1.67 1.73 1.85 5.40 5.15 5.53 5.75
DSO 115 96 82 160 138 118 102 163 149 141 135 174 167 162 158 157 157 154 127 117 117.4 days
DIO 29 24 20 56 48 41 35 51 46 43 40 54 52 48 14 19 18 17 0 0 0.0 days
DPO 174 143 120 233 201 170 145 222 201 189 174 218 211 197 68 71 66 63 0 0
Cash Conversion Cycle -29 -23 -18 -17 -14 -11 -8 -9 -5 -4 1 9 8 13 105 105 109 108 127 117
Fixed Asset Turnover snapshot only 19.221
Cash Velocity snapshot only 13.130
Capital Intensity snapshot only 2.379
Growth (YoY)
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 2.7% 1.9% 1.3% 1.4% 93.6% 88.7% 87.1% 72.9% 62.5% 47.1% 32.0% 24.3% 18.7% 15.6% 20.5% 27.2% 22.1% 20.2% 5.9% 4.7% 4.72%
Net Income 64.5% 19.0% -30.2% -95.1% -7.8% -47.0% -2.7% -3.4% -7.3% -15.3% -1.4% 25.1% 70.5% 81.3% 73.9% 1.1% 67.4% 27.7% 18.4% -7.5% -7.51%
EPS 68.8% 27.0% 7.2% -26.3% -5.8% -9.7% -2.0% -3.2% -7.3% -15.2% -1.2% 29.0% 73.5% 82.5% 75.1% 1.1% 68.7% 32.6% 25.0% -5.7% -5.66%
FCF 16.7% -0.8% 19.5% 11.0% -6.7% -1.7% -1.7% -1.7% -2.3% 1.6% 1.8% 2.0% 2.0% 1.5% 6.8% 68.3% -54.1% -97.3% -1.5% -1.4% -1.38%
EBITDA 4.0% 2.5% 2.7% 2.4% 33.2% 1.2% 1.9% 1.8% 53.7% -8.3% -78.1% -78.2% -40.7% -25.1% 1.2% 3.5% -4.2% -83.5% 70.7% -1.6% -1.56%
Op. Income 1.7% 1.1% 71.9% -44.1% -4.1% -5.0% 1.3% 1.6% 1.2% -53.5% -7.0% -2.1% -3.6% -1.6% 2.2% 6.2% 8.9% 4.5% 4.1% -1.8% -1.83%
OCF Growth snapshot only -68.31%
Asset Growth snapshot only 9.26%
Equity Growth snapshot only 2.91%
Debt Growth snapshot only 1.21%
Shares Change snapshot only 39.67%
Dividend Growth snapshot only -1.00%
Growth (CAGR)
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 2.0% 1.3% 99.8% 78.4% 71.7% 55.2% 47.5% 43.8% 39.8% 33.1% 26.9% 19.0% 18.3% 18.30%
Revenue 5Y 1.1% 76.4% 61.8% 48.6% 46.5% 46.46%
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y 1.2% 90.6% 32.8% 26.6% 6.7% 14.0% 12.4% 39.7% -4.4% -51.6% -6.0%
EBITDA 5Y 42.0% -3.0% 54.7%
Gross Profit 3Y 2.4% 1.2% 95.0% 67.0% 57.3% 36.1% 24.5% -69.3%
Gross Profit 5Y
Op. Income 3Y 2.3%
Op. Income 5Y
FCF 3Y -25.9% -12.1% -9.5% 6.7% 0.6% 64.3% 4.0% -15.8%
FCF 5Y 58.1% -51.5%
OCF 3Y -3.0% 9.3% 6.6% 20.6% 19.7% 74.5% 30.9% 28.1%
OCF 5Y 95.1% 4.1% -5.0% -5.00%
Assets 3Y 1.1% 1.1% 1.1% 1.1% 31.8% 31.8% 31.8% 32.2% 7.1% 7.1% 7.1% 10.3% 3.7% 3.71%
Assets 5Y 54.7% 54.7% 54.7% 57.5% 20.3% 20.35%
Equity 3Y 1.0% 1.0% 1.0% 1.0% 15.1% 15.1% 15.1% 16.6% -1.4% -1.4% -1.4% -0.4% -0.4% -0.43%
Book Value 3Y 79.3% 78.5% 77.2% 65.5% -4.0% 2.2% 2.1% 5.1% -8.8% -6.1% -5.8% -6.5% -16.1% -16.07%
Dividend 3Y -9.9% -7.5% -4.8% -4.4%
Growth Quality
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.98 1.00 0.99 0.99 0.98 0.99 0.99 0.99 0.99 0.98 0.98 0.98 1.00 0.99 0.99 0.97 0.97 0.968
Earnings Stability 0.96 0.54 0.25 0.81 0.74 0.67 0.61 0.86 0.72 0.33 0.22 0.27 0.07 0.08 0.07 0.07 0.00 0.000
Margin Stability 0.76 0.93 0.92 0.93 0.80 0.90 0.90 0.86 0.87 0.83 0.79 0.32 0.31 0.12 0.00 0.08 0.00 0.000
Rev. Growth Consistency 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 1.00 1.00 1.00 1.00 1.00 1.000
Earn. Growth Consistency 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 0.00 0.000
FCF Positive Streak 1 1 1 1 1 0 0 0 0 0 0 0 0 1 1 1 1 1 0 0 0
Earnings Persistence 0.50 0.50 0.81 0.50 0.50 0.50 0.50 0.50 0.90 0.50 0.50 0.50 0.20 0.50 0.89 0.93 0.20 0.200
Earnings Smoothness
ROE Trend 0.03 0.02 0.06 0.01 -0.18 -0.28 -0.32 -0.18 -0.04 0.07 0.11 0.11 0.21 0.17 0.16 0.11 0.01 0.009
Gross Margin Trend 0.06 -0.01 -0.01 -0.01 -0.02 -0.06 -0.05 -0.07 -0.07 -0.05 -0.08 -0.25 -0.27 -0.34 -0.35 -0.11 -0.09 -0.092
FCF Margin Trend 0.03 -0.01 -0.22 -0.11 -0.12 -0.10 -0.02 -0.00 0.00 0.02 0.04 0.09 0.03 0.01 -0.02 -0.10 -0.03 -0.031
Sustainable Growth Rate 1.2%
Internal Growth Rate 0.2%
Cash Flow Quality
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income -13.77 -4.88 -1.81 -1.31 -1.49 1.09 0.05 0.02 0.07 -0.18 -0.23 -0.44 -1.13 -1.88 -4.24 12.89 -3.96 -1.79 0.87 -0.63 -0.627
FCF/OCF 0.83 0.89 0.86 0.87 0.82 1.87 5.92 9.93 2.81 0.41 0.44 0.52 0.58 0.53 0.72 0.44 0.23 0.02 2.34 -0.52 -0.518
FCF/Net Income snapshot only 0.325
CapEx/Revenue 1.7% 1.1% 0.9% 0.9% 0.9% 1.6% 2.0% 2.2% 2.2% 1.9% 1.8% 1.8% 2.1% 2.6% 3.4% 3.3% 3.5% 3.1% 2.6% 2.7% 2.66%
CapEx/Depreciation snapshot only 0.595
Accruals Ratio -0.04 -0.05 -0.05 -0.03 -0.03 0.00 -0.03 -0.04 -0.05 -0.08 -0.06 -0.04 -0.03 -0.03 -0.06 -0.02 -0.03 -0.02 -0.00 -0.02 -0.020
Sloan Accruals snapshot only 0.034
Cash Flow Adequacy snapshot only 0.659
Dividends & Buybacks
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 49.8% 52.2% 31.5% 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 $13.57 $13.90 $10.47 $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 3.5%
FCF Payout Ratio 21.2% 16.3% 17.0% 0.0% 0.0% 0.0% 1.5% 1.0% 0.7% 0.6% 0.2% 0.6% 1.5% 23.7%
Total Payout Ratio 3.5%
Div. Increase Streak 1 1 1 0 0 0 0 0 0 0 0
Chowder Number 864.96 864.98 2.90 0.00 0.00 0.00 0.00
Buyback Yield 8.9% 6.6% 3.0% 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% 1.5% 1.46%
Net Buyback Yield -40.7% -31.4% -32.9% -13.6% -17.1% -18.6% -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% 1.5% 1.46%
Total Shareholder Return 9.1% 20.8% -1.4% -13.6% -17.1% -18.6% -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% 1.5% 1.46%
DuPont Factors
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.64 0.54 0.56 0.53 0.51 1.79 2.27 1.79 1.26 1.01 0.83 0.63 0.56 0.33 0.34 -0.20 0.22 0.62 0.64 0.20 0.202
Interest Burden (EBT/EBIT) 0.19 0.47 0.72 0.86 3.58 -0.22 -1.21 -3.52 4.90 2.75 1.72 1.58 2.03 3.49 -1.96 -0.38 -1.30 78.54 1.53 6.49 6.489
EBIT Margin -0.06 -0.09 -0.09 -0.12 -0.02 0.04 0.03 0.02 -0.03 -0.07 -0.09 -0.08 -0.04 -0.03 0.04 0.06 0.04 -0.00 -0.02 -0.02 -0.021
Asset Turnover 0.35 0.42 0.50 0.26 0.30 0.35 0.41 0.31 0.34 0.36 0.37 0.35 0.36 0.38 0.41 0.44 0.44 0.45 0.41 0.44 0.439
Equity Multiplier 4.37 4.37 4.37 4.51 4.51 4.51 4.51 5.21 5.21 5.21 5.21 5.96 5.96 5.96 5.87 6.15 6.15 6.15 6.25 6.25 6.250
Per Share
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $-0.06 $-0.20 $-0.39 $-0.56 $-0.38 $-0.21 $-1.17 $-2.35 $-3.15 $-3.47 $-2.62 $-1.67 $-0.83 $-0.61 $-0.65 $0.10 $-0.26 $-0.41 $-0.49 $-0.47 $-0.47
Book Value/Share $8.03 $8.23 $7.92 $11.09 $10.36 $10.16 $10.62 $10.48 $10.36 $10.12 $10.04 $9.16 $8.58 $8.75 $9.19 $8.41 $8.58 $8.50 $8.69 $6.20 $22.47
Tangible Book/Share $-18.30 $-18.76 $-18.04 $-28.52 $-26.65 $-26.14 $-27.32 $-33.00 $-32.60 $-31.85 $-31.61 $-30.57 $-28.62 $-29.20 $-28.09 $-25.71 $-26.21 $-25.98 $-27.45 $-19.57 $-19.57
Revenue/Share $7.42 $9.13 $10.29 $10.34 $11.19 $12.86 $15.60 $16.91 $18.20 $18.85 $19.49 $19.93 $19.42 $20.47 $22.40 $22.36 $22.77 $22.96 $21.79 $16.77 $23.45
FCF/Share $0.64 $0.85 $0.62 $0.63 $0.46 $-0.44 $-0.37 $-0.42 $-0.63 $0.26 $0.27 $0.38 $0.54 $0.60 $2.00 $0.56 $0.24 $0.01 $-1.00 $-0.15 $-0.21
OCF/Share $0.77 $0.95 $0.71 $0.73 $0.57 $-0.23 $-0.06 $-0.04 $-0.22 $0.63 $0.61 $0.73 $0.94 $1.14 $2.77 $1.30 $1.03 $0.73 $-0.43 $0.29 $0.41
Cash/Share $2.37 $2.43 $2.34 $2.52 $2.36 $2.31 $2.41 $2.04 $2.01 $1.97 $1.95 $1.90 $1.78 $1.82 $2.33 $2.14 $2.18 $2.16 $1.79 $1.28 $2.12
EBITDA/Share $1.03 $0.94 $0.85 $0.74 $1.07 $1.51 $2.00 $1.96 $1.65 $1.38 $0.42 $0.40 $0.88 $0.97 $0.88 $1.61 $0.81 $0.15 $1.38 $-0.64 $-0.64
Debt/Share $8.42 $8.63 $8.30 $17.90 $16.73 $16.41 $17.15 $24.21 $23.91 $23.37 $23.19 $26.68 $24.98 $25.49 $1.17 $1.07 $1.09 $1.08 $2.38 $1.70 $1.70
Net Debt/Share $6.05 $6.20 $5.96 $15.38 $14.38 $14.10 $14.74 $22.17 $21.90 $21.40 $21.24 $24.78 $23.20 $23.68 $-1.16 $-1.06 $-1.08 $-1.07 $0.59 $0.42 $0.42
Academic Models
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman-I Score 0.403
Altman Z-Prime snapshot only 1.236
Piotroski F-Score 6 6 4 4 4 3 3 4 5 5 5 5 6 5 5 7 6 6 6 5 5
Beneish M-Score -0.77 -1.04 -1.10 -1.30 -1.48 -1.38 -1.46 -2.03 -2.10 -2.19 -1.74 -2.74 -3.07 -1.84 -4.89 -2.24 -2.32 -2.49 -2.83 -2.87 -2.866
Ohlson O-Score snapshot only -5.434
Net-Net WC snapshot only $-16.30
EVA snapshot only $-129963830.00
Credit
Metric Trend Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only B
Credit Score 28.35 27.58 28.25 20.79 16.55 20.98 16.61 10.53 8.73 9.83 9.81 8.00 8.01 11.23 42.27 44.97 31.73 22.80 24.97 28.64 28.642
Credit Grade snapshot only 15
Credit Trend snapshot only -16.326
Implied Spread (bps) snapshot only 750.000
Industry Credit Rank snapshot only 16
Sector Credit Rank snapshot only 12

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