$10.28

+0.12 (+1.18%)

Weekly Expected Move ±4.9%

$9 $10 $10 $11 $11

NYSE · Industrials · Specialty Business Services · Tech Score Sell · Power 38 · $958.1M mcap · 68M float · 1.38% daily turnover · Short 50% 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

31.8 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 2.4% · 5Y Avg: 1.3%

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. BV has No discernible competitive edge (31.8/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 2.4% 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

$12

Low

$13

Avg Target

$14

High

Based on 2 analysts since Aug 4, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 7Hold: 5Sell: 1Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$13.25

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-08-06	Morgan Stanley	—	$13	$12	-0	+12.8%	$11.09
2026-08-05	Robert W. Baird	Andrew Wittmann	$15	$14	-1	+30.2%	$10.76
2026-06-17	Oppenheimer	—	Initiated	$17	—	+33.0%	$12.78
2026-05-11	BTIG	—	$15	$16	+1	+23.4%	$12.97
2026-02-09	Goldman Sachs	George Tong	$10	$11	+1	-17.6%	$13.47
2025-12-17	Morgan Stanley	—	$12	$13	+1	0.0%	$13.00
2025-12-01	BTIG	—	Initiated	$15	—	+17.6%	$12.76
2025-11-20	Goldman Sachs	George Tong	$10	$10	+0	-10.6%	$11.74
2025-11-20	Morgan Stanley	Toni Kaplan	Initiated	$12	—	+1.3%	$11.85
2025-11-20	Robert W. Baird	—	$18	$15	-3	+26.6%	$11.85
2024-11-15	Loop Capital Markets	Jeff Stevenson	Initiated	$20	—	+24.8%	$16.02
2024-08-21	Maxim Group	Anthony Vendetti	Initiated	$8	—	-48.4%	$15.50
2024-08-21	Jefferies	Stephanie Moore	Initiated	$17	—	+16.9%	$14.54
2024-08-01	Robert W. Baird	Andrew Wittman	$17	$18	+1	+25.1%	$14.39
2024-07-29	Robert W. Baird	Andrew Wittmann	Initiated	$17	—	+26.5%	$13.44
2024-04-04	Goldman Sachs	George Tong	$8	$10	+2	-17.9%	$12.18
2023-02-08	Goldman Sachs	—	Initiated	$8	—	+16.7%	$6.77

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. BV receives an overall rating of B. Strongest factors: DCF (5/5), ROA (4/5), P/B (4/5). Areas of concern: ROE (2/5), D/E (1/5), P/E (1/5).

Rating Change History

Date	From	To
2026-07-01	B+	B
2026-06-25	B	B+
2026-05-18	B+	B
2026-05-11	B	B+
2026-05-08	C+	B
2026-05-05	B+	C+
2026-04-30	A-	B+
2026-04-28	B+	A-
2026-04-01	B	B+
2026-02-11	C+	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.

★ ★ ★ ★ ★ 22 Grade C

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. BV scores highest in Earnings Quality (69/100) and lowest in Profitability (10/100). A grade of C represents mixed fundamentals — strengths in some areas offset by weaknesses.

Risk & Quality Signals

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

Altman Z-Score

1.42

Distress Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✓

Beneish M-Score

-3.02

Unlikely Manipulator

Ohlson O-Score

-7.20

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

BB-

Score: 35.8/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 18.66x

Accruals: -5.9%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. BV scores 1.42, placing it in the Distress Zone (safe > 2.99, distress < 1.81). 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. BV 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. BV's score of -3.02 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. BV's implied 0.1% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. BV receives an estimated rating of BB- (score: 35.8/100), 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). BV'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

-42.03x

PEG

0.06x

P/S

0.35x

P/B

0.55x

P/FCF

-53.84x

P/OCF

6.20x

EV/EBITDA

7.36x

EV/Revenue

0.83x

EV/EBIT

21.28x

EV/FCF

-92.58x

Earnings Yield

0.86%

FCF Yield

-1.86%

Shareholder Yield

6.69%

Graham Number

$7.18

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. BV currently has negative earnings — the P/E ratio is not meaningful. Graham's intrinsic value formula yields $7.18 per share, 43% below 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

0.350

NI / EBT

Interest Burden

0.306

EBT / EBIT

EBIT Margin

0.039

EBIT / Rev

Asset Turnover

0.809

Rev / Assets

Equity Multiplier

1.918

Assets / Equity

ROE

0.6%

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. BV's ROE of 0.6% is driven by Asset Turnover (0.809), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.35 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.

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

$1.04

Price/Value

13.61x

Margin of Safety

-1261.31%

Premium

1261.31%

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 BV's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. BV trades at a 1261% premium to its adjusted intrinsic value of $1.04, 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 -42.0x.

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

$10.28

Median 1Y

$8.46

5th Pctile

$3.95

95th Pctile

$18.15

Ann. Volatility

46.4%

Analyst Target

$13.25

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
Dale Asplund President and CEO	$950,000	$4,000,007	$6,382,062
Brett Urban President, Vice President, CFO	$550,000	$1,100,004	$2,257,044
Jonathan Gottsegen President, Vice President, Chief Legal Officer and Corporate Secretary	$553,000	$746,022	$1,833,984
Amanda Orders President, Vice President, CHRO	$450,000	$650,014	$1,613,005
Michael Dozier President, Vice President, Chief Commercial Officer	$425,000	$550,020	$1,439,519

CEO Pay Ratio

254:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $6,382,062

Avg Employee Cost (SGA/emp): $25,154

Employees: 18,200

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

18,200

-4.7% YoY

Revenue / Employee

$146,857

Rev: $2,672,800,000

Profit / Employee

$3,077

NI: $56,000,000

SGA / Employee

$25,154

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	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	Q3'26	Current
ROE	3.5%	3.5%	3.1%	2.0%	1.1%	0.6%	-1.2%	-0.7%	-0.5%	-1.0%	2.8%	3.2%	3.3%	4.2%	2.6%	3.0%	3.1%	2.9%	2.6%	0.6%	0.65%
ROA	1.5%	1.4%	1.2%	0.8%	0.4%	0.2%	-0.5%	-0.3%	-0.2%	-0.4%	1.3%	1.4%	1.7%	2.2%	1.3%	1.6%	1.7%	1.5%	1.4%	0.3%	0.34%
ROIC	3.4%	3.2%	3.0%	3.6%	2.4%	2.2%	2.4%	2.6%	3.0%	2.9%	2.7%	2.7%	2.8%	3.4%	3.4%	3.6%	3.5%	3.3%	3.2%	2.4%	2.37%
ROCE	3.4%	3.1%	2.9%	2.3%	2.6%	2.8%	2.4%	3.2%	3.3%	2.7%	4.9%	4.8%	5.1%	5.8%	4.3%	4.8%	4.8%	4.7%	4.4%	3.6%	3.63%
Gross Margin	26.7%	23.6%	22.1%	25.3%	26.1%	22.5%	22.6%	25.9%	25.0%	21.3%	21.3%	24.0%	25.0%	21.2%	22.3%	24.1%	25.1%	18.6%	18.8%	21.2%	21.17%
Operating Margin	4.9%	-1.4%	1.6%	6.0%	5.6%	-0.3%	-0.4%	6.7%	7.3%	-1.0%	3.6%	6.6%	7.1%	-0.1%	3.4%	8.1%	7.9%	-1.2%	3.1%	4.5%	4.50%
Net Margin	4.0%	-2.2%	0.1%	1.4%	2.1%	-2.9%	-3.4%	2.2%	2.2%	-4.0%	5.0%	3.2%	3.5%	-1.7%	1.0%	4.6%	3.9%	-2.5%	0.2%	-0.4%	-0.39%
EBITDA Margin	10.0%	4.6%	6.5%	9.2%	11.1%	5.8%	5.6%	11.6%	10.9%	2.6%	15.0%	11.5%	12.3%	6.4%	9.1%	15.2%	14.8%	6.9%	9.8%	13.0%	12.97%
FCF Margin	3.4%	1.6%	0.4%	-0.9%	-0.0%	-0.2%	1.2%	1.9%	2.1%	4.7%	4.7%	4.7%	4.5%	4.0%	3.6%	1.2%	1.4%	0.6%	-1.9%	-0.9%	-0.89%
OCF Margin	5.8%	4.7%	4.0%	3.0%	3.9%	3.5%	4.3%	4.7%	4.6%	6.7%	6.6%	6.9%	7.4%	8.8%	9.1%	9.7%	10.9%	9.9%	8.2%	7.8%	7.77%
ROE 3Y Avg	snapshot only																				2.13%
ROE 5Y Avg	snapshot only																				1.56%
ROA 3Y Avg	snapshot only																				1.13%
ROIC 3Y Avg	snapshot only																				1.55%
ROIC Economic	snapshot only																				2.37%
Cash ROA	snapshot only																				6.23%
Cash ROIC	snapshot only																				7.90%
CROIC	snapshot only																				-0.91%
NOPAT Margin	snapshot only																				2.32%
Pretax Margin	snapshot only																				1.19%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				16.60%
SBC / Revenue	snapshot only																				0.64%

Valuation

Metric	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	Q3'26	Current
P/E Ratio	33.54	32.57	34.32	43.97	52.74	81.33	-35.50	-76.70	-94.03	-56.12	27.38	26.62	26.46	21.02	27.19	30.19	23.39	24.19	24.78	115.71	-42.028
P/S Ratio	0.61	0.57	0.52	0.41	0.27	0.23	0.19	0.24	0.26	0.28	0.41	0.46	0.55	0.56	0.45	0.60	0.49	0.46	0.42	0.48	0.350
P/B Ratio	1.16	1.11	1.09	0.94	0.61	0.53	0.44	0.55	0.42	0.46	0.65	0.73	0.85	0.86	0.69	0.91	0.73	0.70	0.66	0.76	0.549
P/FCF	17.81	36.32	139.72	-46.91	-1846.05	-103.63	15.54	12.64	12.36	6.02	8.56	9.82	12.19	13.77	12.59	49.77	34.83	72.00	-21.74	-53.84	-53.841
P/OCF	10.46	12.26	12.76	13.89	6.91	6.44	4.39	5.17	5.57	4.26	6.18	6.67	7.40	6.34	4.95	6.24	4.49	4.63	5.18	6.20	6.202
EV/EBITDA	11.50	11.79	12.24	12.04	9.65	9.12	8.77	8.65	6.71	7.64	6.75	7.31	7.92	7.35	7.20	8.18	6.93	6.63	6.33	7.36	7.359
EV/Revenue	1.04	1.02	1.01	0.93	0.77	0.75	0.71	0.75	0.58	0.61	0.69	0.74	0.83	0.84	0.72	0.90	0.80	0.77	0.75	0.83	0.828
EV/EBIT	28.39	30.13	33.71	38.60	29.68	26.97	29.29	23.75	17.38	22.39	13.72	15.02	15.97	14.08	16.10	17.87	15.50	15.77	16.09	21.28	21.277
EV/FCF	30.35	64.76	273.47	-105.78	-5372.80	-343.18	57.97	39.41	27.94	12.92	14.52	15.78	18.50	20.85	20.18	74.00	57.14	121.12	-38.58	-92.58	-92.576
Earnings Yield	3.0%	3.1%	2.9%	2.3%	1.9%	1.2%	-2.8%	-1.3%	-1.1%	-1.8%	3.7%	3.8%	3.8%	4.8%	3.7%	3.3%	4.3%	4.1%	4.0%	0.9%	0.86%
FCF Yield	5.6%	2.8%	0.7%	-2.1%	-0.1%	-1.0%	6.4%	7.9%	8.1%	16.6%	11.7%	10.2%	8.2%	7.3%	7.9%	2.0%	2.9%	1.4%	-4.6%	-1.9%	-1.86%
PEG Ratio	snapshot only																				0.064
EV/OCF	snapshot only																				10.663
EV/Gross Profit	snapshot only																				3.944
Acquirers Multiple	snapshot only																				22.193
Shareholder Yield	snapshot only																				6.69%
Graham Number	snapshot only																				$7.18

Leverage & Solvency

Metric	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	Q3'26	Current
Current Ratio	1.43	1.56	1.26	1.29	1.39	1.51	1.30	1.33	1.59	1.64	1.67	1.45	1.44	1.43	1.42	1.31	1.30	1.26	1.23	1.28	1.280
Quick Ratio	1.43	1.56	1.26	1.29	1.39	1.51	1.30	1.33	1.59	1.64	1.67	1.45	1.44	1.43	1.42	1.31	1.30	1.26	1.23	1.28	1.280
Debt/Equity	0.91	0.97	1.08	1.20	1.18	1.25	1.22	1.18	0.56	0.57	0.55	0.51	0.52	0.50	0.50	0.49	0.51	0.50	0.52	0.55	0.553
Net Debt/Equity	0.81	0.87	1.05	1.17	1.16	1.24	1.21	1.17	0.52	0.53	0.45	0.44	0.44	0.44	0.42	0.44	0.47	0.48	0.51	0.54	0.545
Debt/Assets	0.38	0.40	0.41	0.43	0.43	0.45	0.44	0.43	0.29	0.30	0.29	0.27	0.27	0.27	0.26	0.26	0.27	0.27	0.27	0.28	0.282
Debt/EBITDA	5.29	5.77	6.19	6.83	6.43	6.46	6.47	5.91	4.02	4.37	3.39	3.17	3.18	2.81	3.22	2.95	2.94	2.81	2.80	3.13	3.126
Net Debt/EBITDA	4.75	5.18	5.98	6.70	6.34	6.37	6.42	5.87	3.75	4.08	2.77	2.76	2.70	2.50	2.71	2.68	2.70	2.69	2.76	3.08	3.079
Interest Coverage	2.20	2.28	2.04	1.48	1.36	1.18	0.79	0.91	0.97	0.83	1.77	2.04	2.32	2.75	2.17	2.43	2.52	2.43	2.28	1.90	1.904
Equity Multiplier	2.41	2.43	2.63	2.77	2.72	2.77	2.76	2.72	1.92	1.90	1.92	1.90	1.90	1.87	1.88	1.88	1.88	1.88	1.93	1.96	1.959
Cash Ratio	snapshot only																				0.030
Debt Service Coverage	snapshot only																				5.504
Cash to Debt	snapshot only																				0.015
FCF to Debt	snapshot only																				-0.025
Defensive Interval	snapshot only																				406.4 days

Efficiency & Turnover

Metric	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	Q3'26	Current
Asset Turnover	0.81	0.82	0.82	0.84	0.85	0.86	0.85	0.84	0.85	0.85	0.85	0.83	0.82	0.83	0.82	0.80	0.79	0.81	0.81	0.81	0.809
Inventory Turnover	585.48	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	7.32	7.11	6.73	6.92	7.15	7.15	6.74	6.44	6.71	6.71	5.94	6.27	5.56	6.77	5.88	6.44	5.65	6.28	5.93	6.87	6.869
Payables Turnover	14.57	14.79	13.19	13.53	14.21	15.57	14.08	13.92	14.87	16.77	15.78	15.01	15.20	17.39	15.64	15.88	14.56	17.58	16.36	18.07	18.069
DSO	50	51	54	53	51	51	54	57	54	54	61	58	66	54	62	57	65	58	62	53	53.1 days
DIO	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	25	25	28	27	26	23	26	26	25	22	23	24	24	21	23	23	25	21	22	20	20.2 days
Cash Conversion Cycle	25	27	27	26	25	28	28	30	30	33	38	34	42	33	39	34	40	37	39	33	32.9 days
Fixed Asset Turnover	snapshot only																				1.098
Cash Velocity	snapshot only																				190.139
Capital Intensity	snapshot only																				1.246

Growth (YoY)

Metric	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	Q3'26	Current
Revenue	8.8%	11.2%	9.4%	9.5%	8.7%	9.6%	4.8%	2.6%	1.5%	-1.8%	1.2%	-0.5%	-1.7%	-1.7%	-2.8%	-3.0%	-3.4%	-1.9%	-0.0%	1.5%	1.45%
Net Income	2.1%	2.1%	3.8%	90.3%	-69.8%	-82.6%	-1.4%	-1.3%	-1.6%	-2.8%	3.8%	6.5%	8.5%	6.1%	8.4%	11.6%	-2.6%	-29.3%	3.1%	-78.8%	-78.85%
EPS	2.1%	2.1%	4.0%	1.2%	-65.8%	-80.4%	-1.4%	-1.3%	-1.5%	-2.8%	3.7%	6.3%	8.2%	6.1%	8.6%	10.4%	-3.7%	-31.1%	0.8%	-77.8%	-77.79%
FCF	-54.7%	-79.1%	-95.0%	-1.1%	-1.0%	-1.2%	2.4%	3.2%	147.5%	22.2%	2.9%	1.5%	1.1%	-16.0%	-26.8%	-75.0%	-69.9%	-84.4%	-1.5%	-1.7%	-1.75%
EBITDA	53.8%	49.9%	23.0%	0.5%	-3.3%	4.2%	2.0%	16.0%	9.6%	-4.7%	28.3%	16.1%	19.5%	40.9%	-4.6%	4.6%	6.4%	0.3%	18.2%	4.2%	4.19%
Op. Income	6.5%	8.3%	1.3%	20.3%	-2.3%	10.7%	1.1%	7.4%	14.4%	2.0%	53.6%	39.6%	17.8%	28.8%	-1.0%	7.9%	12.9%	2.6%	4.0%	-22.1%	-22.10%
OCF Growth	snapshot only																				-18.47%
Asset Growth	snapshot only																				1.63%
Equity Growth	snapshot only																				-2.51%
Debt Growth	snapshot only																				10.57%
Shares Change	snapshot only																				-4.76%
Dividend Growth	snapshot only																				5.00%

Growth (CAGR)

Metric	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	Q3'26	Current
Revenue 3Y	28.2%	14.2%	4.3%	4.9%	4.9%	5.0%	4.8%	5.8%	6.3%	6.2%	5.1%	3.8%	2.7%	1.9%	1.0%	-0.3%	-1.2%	-1.8%	-0.6%	-0.7%	-0.69%
Revenue 5Y	—	—	—	—	—	—	—	34.7%	18.4%	9.9%	3.8%	3.3%	2.8%	2.3%	2.5%	2.7%	2.6%	2.9%	2.4%	1.9%	1.93%
EPS 3Y	—	—	—	49.8%	-29.6%	-40.0%	—	—	—	—	—	58.1%	10.6%	20.7%	6.0%	26.4%	56.1%	83.5%	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	43.8%	6.6%	14.1%	15.6%	—	—	—	—	-0.6%	-0.64%
Net Income 3Y	—	—	—	45.0%	-31.9%	-42.1%	—	—	—	—	—	53.3%	7.5%	16.7%	4.2%	28.3%	58.7%	86.4%	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	42.0%	5.3%	12.3%	13.7%	—	—	—	—	-3.2%	-3.18%
EBITDA 3Y	29.0%	15.2%	3.7%	-1.6%	-5.8%	-3.6%	-1.5%	9.7%	17.7%	14.2%	17.2%	10.6%	8.2%	11.8%	7.6%	12.1%	11.7%	10.4%	13.1%	8.2%	8.19%
EBITDA 5Y	—	—	—	—	—	—	—	27.6%	17.9%	8.7%	7.9%	5.1%	1.8%	3.8%	3.2%	9.9%	15.7%	16.0%	12.6%	8.1%	8.09%
Gross Profit 3Y	24.0%	11.6%	1.9%	1.8%	1.9%	1.7%	1.9%	4.2%	4.5%	4.3%	2.6%	0.3%	-0.7%	-1.4%	-1.1%	-2.0%	-2.7%	-3.7%	-4.0%	-5.5%	-5.52%
Gross Profit 5Y	—	—	—	—	—	—	—	31.2%	14.7%	7.0%	1.3%	0.3%	-0.0%	-0.6%	-0.1%	0.8%	0.9%	0.8%	-0.6%	-1.9%	-1.94%
Op. Income 3Y	19.5%	12.8%	3.2%	-8.6%	-12.0%	-8.1%	-7.3%	19.1%	1.0%	1.2%	52.2%	21.7%	9.6%	13.3%	15.4%	17.4%	15.0%	10.5%	16.5%	5.5%	5.47%
Op. Income 5Y	—	—	—	—	—	—	—	26.3%	13.8%	10.1%	11.3%	2.7%	-1.7%	0.4%	3.9%	20.6%	62.1%	69.3%	29.4%	8.7%	8.68%
FCF 3Y	14.0%	-5.3%	-50.5%	—	—	—	-32.2%	-31.2%	-32.7%	-12.3%	-12.3%	-7.4%	12.7%	39.4%	1.2%	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	26.1%	-0.1%	22.3%	10.4%	12.1%	9.4%	5.8%	-2.1%	-27.6%	-27.9%	-38.5%	—	—	—
OCF 3Y	13.6%	4.0%	-13.5%	-21.4%	-14.3%	-16.4%	-14.4%	-16.3%	-19.1%	-8.6%	-8.8%	-3.8%	11.5%	25.7%	32.2%	47.9%	39.8%	38.9%	23.0%	17.7%	17.68%
OCF 5Y	—	—	—	—	—	—	—	24.0%	5.1%	11.5%	2.1%	3.0%	3.9%	7.1%	5.4%	3.2%	3.5%	1.9%	-1.7%	-0.4%	-0.36%
Assets 3Y	3.8%	4.6%	4.1%	4.4%	4.1%	3.7%	1.8%	2.3%	3.0%	2.2%	2.3%	1.9%	1.6%	0.6%	0.3%	0.4%	0.9%	-0.1%	1.0%	0.9%	0.92%
Assets 5Y	—	—	—	—	—	—	—	2.6%	3.0%	2.8%	2.9%	2.9%	3.0%	2.1%	1.4%	1.6%	2.0%	1.6%	1.5%	1.4%	1.44%
Equity 3Y	3.0%	3.0%	0.8%	-1.5%	-1.8%	-2.2%	-2.0%	-1.2%	11.1%	10.6%	11.0%	10.5%	9.9%	9.9%	12.2%	14.3%	13.9%	13.6%	13.8%	12.6%	12.59%
Book Value 3Y	1.0%	2.1%	1.5%	1.7%	1.6%	1.2%	1.4%	2.1%	15.1%	14.8%	14.7%	13.9%	13.0%	13.7%	14.1%	12.6%	12.1%	11.8%	12.1%	13.0%	12.95%
Dividend 3Y	—	—	—	—	36.9%	37.0%	—	—	—	-50.1%	—	—	—	49.3%	61.8%	24.3%	8.5%	8.4%	-1.4%	0.3%	0.32%

Growth Quality

Metric	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	Q3'26	Current
Revenue Stability	0.69	0.71	0.82	0.84	0.79	0.71	0.91	0.83	0.89	0.93	0.92	0.89	0.84	0.68	0.75	0.58	0.44	0.39	0.49	0.41	0.411
Earnings Stability	0.07	0.12	0.43	0.46	0.05	0.07	0.04	0.02	0.00	0.00	0.23	0.27	0.04	0.07	0.18	0.58	0.45	0.41	0.45	0.09	0.088
Margin Stability	0.95	0.96	0.97	0.96	0.96	0.96	0.96	0.95	0.94	0.95	0.95	0.94	0.95	0.94	0.95	0.96	0.96	0.96	0.95	0.93	0.928
Rev. Growth Consistency	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.500
Earn. Growth Consistency	0.50	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	0.00	1.00	0.00	0.000
FCF Positive Streak	1	1	1	0	0	0	1	0	0	0	1	1	1	1	1	1	1	1	0	0	0
Earnings Persistence	0.20	0.20	0.20	0.50	0.50	0.50	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.99	0.50	0.500
Earnings Smoothness	—	—	—	0.38	0.00	0.00	—	—	—	—	—	—	—	—	0.92	0.89	0.97	0.66	0.97	0.00	0.000
ROE Trend	0.03	0.03	0.03	0.02	0.01	0.01	-0.02	-0.02	-0.03	-0.03	0.01	0.02	0.03	0.04	0.02	0.02	0.02	0.01	0.00	-0.02	-0.022
Gross Margin Trend	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00	-0.01	-0.02	-0.02	-0.021
FCF Margin Trend	-0.02	-0.04	-0.06	-0.08	-0.06	-0.05	-0.03	-0.01	0.00	0.04	0.04	0.04	0.03	0.02	0.01	-0.02	-0.02	-0.04	-0.06	-0.04	-0.039
Sustainable Growth Rate	0.9%	0.8%	-5.9%	-7.1%	-5.2%	-5.7%	—	—	—	—	2.2%	2.0%	1.7%	2.6%	0.5%	1.0%	1.1%	0.9%	0.6%	-1.4%	-1.38%
Internal Growth Rate	0.4%	0.4%	—	—	—	—	—	—	—	—	1.0%	0.9%	0.9%	1.4%	0.3%	0.5%	0.6%	0.5%	0.3%	—	—

Cash Flow Quality

Metric	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	Q3'26	Current
OCF/Net Income	3.21	2.66	2.69	3.16	7.64	12.62	-8.08	-14.83	-16.87	-13.17	4.43	3.99	3.58	3.31	5.49	4.84	5.21	5.22	4.78	18.66	18.658
FCF/OCF	0.59	0.34	0.09	-0.30	-0.00	-0.06	0.28	0.41	0.45	0.71	0.72	0.68	0.61	0.46	0.39	0.13	0.13	0.06	-0.24	-0.12	-0.115
FCF/Net Income	snapshot only																				-2.149
OCF/EBITDA	snapshot only																				0.690
CapEx/Revenue	2.4%	3.1%	3.7%	3.8%	3.9%	3.7%	3.1%	2.8%	2.5%	1.9%	1.8%	2.1%	2.8%	4.6%	5.4%	8.5%	9.5%	9.3%	10.1%	8.7%	8.66%
CapEx/Depreciation	snapshot only																				1.177
Accruals Ratio	-0.03	-0.02	-0.02	-0.02	-0.03	-0.03	-0.04	-0.04	-0.04	-0.06	-0.04	-0.04	-0.04	-0.05	-0.06	-0.06	-0.07	-0.07	-0.05	-0.06	-0.059
Sloan Accruals	snapshot only																				-0.066
Cash Flow Adequacy	snapshot only																				0.779
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	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	Q3'26	Current
Dividend Yield	2.2%	2.3%	8.4%	10.2%	10.8%	12.5%	0.0%	0.0%	0.0%	1.1%	0.8%	1.4%	1.8%	1.8%	2.9%	2.2%	2.7%	2.9%	3.1%	2.7%	0.00%
Dividend/Share	$0.33	$0.33	$1.14	$1.23	$0.86	$0.86	$0.00	$0.00	$0.00	$0.09	$0.09	$0.18	$0.28	$0.28	$0.37	$0.37	$0.37	$0.37	$0.37	$0.38	$0.00
Payout Ratio	74.5%	75.8%	2.9%	4.5%	5.7%	10.1%	—	—	—	—	21.4%	36.9%	46.4%	37.0%	79.4%	66.4%	63.9%	69.9%	77.2%	3.1%	3.14%
FCF Payout Ratio	39.6%	84.6%	11.7%	—	—	—	0.0%	0.0%	0.0%	6.8%	6.7%	13.6%	21.4%	24.3%	36.8%	1.1%	95.2%	2.1%	—	—	—
Total Payout Ratio	78.6%	82.2%	5.2%	10.9%	17.4%	30.7%	—	—	—	—	29.8%	45.1%	51.8%	44.9%	95.8%	93.3%	1.1%	1.4%	1.9%	7.7%	7.75%
Div. Increase Streak	0	0	0	0	1	1	—	—	—	0	0	0	0	0	1	1	1	1	1	0	0
Chowder Number	—	—	—	—	1.43	1.44	—	—	—	-0.88	—	—	—	2.03	3.05	1.03	0.37	0.36	0.03	0.03	0.027
Buyback Yield	0.1%	0.2%	6.7%	14.7%	22.2%	25.4%	14.1%	0.2%	0.3%	0.4%	0.3%	0.3%	0.2%	0.4%	0.6%	0.9%	1.8%	3.1%	4.4%	4.0%	3.98%
Net Buyback Yield	0.0%	0.1%	6.6%	14.5%	22.0%	25.1%	13.9%	0.0%	0.1%	0.3%	0.2%	0.2%	0.0%	0.1%	0.3%	0.6%	1.6%	2.9%	4.2%	3.9%	3.90%
Total Shareholder Return	2.2%	2.4%	14.9%	24.7%	32.8%	37.6%	13.9%	0.0%	0.1%	1.4%	1.0%	1.6%	1.8%	1.9%	3.2%	2.8%	4.3%	5.8%	7.3%	6.6%	6.61%

DuPont Factors

Metric	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	Q3'26	Current
Tax Burden (NI/EBT)	0.91	0.92	0.97	1.17	0.71	0.62	0.84	1.04	2.41	15.67	0.55	0.57	0.60	0.70	0.69	0.70	0.69	0.68	0.67	0.35	0.350
Interest Burden (EBT/EBIT)	0.55	0.56	0.52	0.33	0.27	0.16	-0.26	-0.10	-0.03	-0.01	0.54	0.62	0.67	0.64	0.54	0.57	0.59	0.57	0.54	0.31	0.306
EBIT Margin	0.04	0.03	0.03	0.02	0.03	0.03	0.02	0.03	0.03	0.03	0.05	0.05	0.05	0.06	0.04	0.05	0.05	0.05	0.05	0.04	0.039
Asset Turnover	0.81	0.82	0.82	0.84	0.85	0.86	0.85	0.84	0.85	0.85	0.85	0.83	0.82	0.83	0.82	0.80	0.79	0.81	0.81	0.81	0.809
Equity Multiplier	2.41	2.42	2.54	2.59	2.56	2.59	2.69	2.74	2.25	2.26	2.26	2.23	1.91	1.88	1.90	1.89	1.89	1.87	1.90	1.92	1.918

Per Share

Metric	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	Q3'26	Current
EPS (Diluted TTM)	$0.44	$0.43	$0.40	$0.27	$0.15	$0.08	$-0.16	$-0.09	$-0.08	$-0.15	$0.43	$0.50	$0.59	$0.76	$0.47	$0.55	$0.57	$0.52	$0.48	$0.12	$0.12
Book Value/Share	$12.76	$12.68	$12.46	$12.82	$13.08	$12.88	$12.69	$12.98	$18.64	$18.25	$18.29	$18.32	$18.44	$18.63	$18.51	$18.28	$18.42	$18.02	$17.88	$18.71	$18.71
Tangible Book/Share	$-7.66	$-7.65	$-9.48	$-10.64	$-10.39	$-10.51	$-10.60	$-10.04	$-4.41	$-4.56	$-3.94	$-3.61	$-3.40	$-3.47	$-3.43	$-3.09	$-2.89	$-3.22	$-3.30	$-3.48	$-3.48
Revenue/Share	$24.27	$24.62	$26.35	$29.16	$29.83	$30.44	$29.71	$29.74	$30.14	$29.65	$29.35	$28.78	$28.62	$28.79	$28.57	$27.61	$27.35	$27.50	$27.92	$29.41	$29.41
FCF/Share	$0.83	$0.39	$0.10	$-0.26	$-0.00	$-0.07	$0.36	$0.57	$0.63	$1.40	$1.39	$1.35	$1.29	$1.16	$1.02	$0.33	$0.38	$0.18	$-0.54	$-0.26	$-0.26
OCF/Share	$1.41	$1.15	$1.07	$0.86	$1.15	$1.07	$1.28	$1.39	$1.39	$1.98	$1.93	$1.99	$2.13	$2.52	$2.59	$2.67	$2.99	$2.74	$2.28	$2.28	$2.28
Cash/Share	$1.18	$1.26	$0.45	$0.28	$0.22	$0.24	$0.12	$0.10	$0.72	$0.69	$1.85	$1.20	$1.45	$1.03	$1.48	$0.81	$0.76	$0.38	$0.10	$0.15	$0.15
EBITDA/Share	$2.19	$2.13	$2.18	$2.25	$2.39	$2.50	$2.39	$2.59	$2.61	$2.37	$2.99	$2.92	$3.01	$3.29	$2.86	$3.03	$3.17	$3.21	$3.30	$3.31	$3.31
Debt/Share	$11.57	$12.28	$13.48	$15.34	$15.38	$16.17	$15.46	$15.31	$10.50	$10.34	$10.14	$9.27	$9.59	$9.25	$9.22	$8.91	$9.34	$9.02	$9.23	$10.35	$10.35
Net Debt/Share	$10.39	$11.02	$13.03	$15.06	$15.17	$15.93	$15.34	$15.21	$9.78	$9.66	$8.29	$8.07	$8.14	$8.22	$7.74	$8.10	$8.58	$8.64	$9.13	$10.19	$10.19

Academic Models

Metric	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	Q3'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.418
Altman Z-Prime	snapshot only																				1.276
Piotroski F-Score	7	6	7	7	5	5	6	5	5	4	6	6	6	5	7	6	5	4	4	5	5
Beneish M-Score	-2.43	-2.49	-2.39	-2.37	-2.52	-2.44	-2.66	-2.63	-2.53	-2.75	-2.62	-2.86	-2.76	-2.78	-2.89	-2.64	-2.89	-2.74	-2.53	-3.02	-3.022
Ohlson O-Score	snapshot only																				-7.201
Net-Net WC	snapshot only																				$-11.39
EVA	snapshot only																				$-205440122.70

Credit

Metric	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	Q3'26	Current
Credit Rating	snapshot only																				BB-
Credit Score	36.87	37.05	32.72	23.13	22.92	25.60	21.89	22.65	33.02	34.49	40.42	40.82	41.04	44.38	43.07	42.57	42.56	43.36	42.70	35.79	35.791
Credit Grade	snapshot only																				13
Credit Trend	snapshot only																				-6.777
Implied Spread (bps)	snapshot only																				550.000
Industry Credit Rank	snapshot only																				21
Sector Credit Rank	snapshot only																				23

BV 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