— Know what they know.
Not Investment Advice
Also trades as: CBLEQ (OTC) · $vol 0M

CBL NYSE

CBL & Associates Properties, Inc.
1W: +3.6% 1M: +7.2% 3M: +25.4% YTD: +29.8% 1Y: +91.8% 3Y: +174.7%
$47.23
-0.74 (-1.54%)
 
Weekly Expected Move ±4.8%
$42 $44 $47 $49 $51
NYSE · Real Estate · REIT - Retail · Alpha Radar Strong Buy · Power 67 · $1.5B mcap · 26M float · 0.784% daily turnover · Short 39% 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
32.2 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 6.4%  ·  5Y Avg: -3.4%
Cost Advantage ★
59
Intangibles
14
Switching Cost
29
Network Effect
24
Scale
40
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. CBL has No discernible competitive edge (32.2/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 6.4% 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
Analyst Recommendations
Strong Buy: 0Buy: 2Hold: 12Sell: 9Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$—
Analysts0

Financial Rating

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

B
May 22, 2026
DCF
1
ROE
5
ROA
5
D/E
1
P/E
3
P/B
1
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. CBL receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: DCF (1/5), D/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-04-30 B+ B
2026-04-07 A- B+
2026-04-06 B+ A-
2026-04-01 B B+
2026-03-23 B+ B
2026-03-20 B B+
2026-03-10 B+ B
2026-02-17 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.

60 Grade C
Profitability
64
Balance Sheet
27
Earnings Quality
84
Growth
69
Value
76
Momentum
91
Safety
15
Cash Flow
87
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. CBL scores highest in Momentum (91/100) and lowest in Safety (15/100). 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
0.85
Distress Zone
Piotroski F-Score
6/9
Beneish M-Score
0.15
Possible Manipulator
Ohlson O-Score
-5.64
Bankruptcy prob: 0.4%
Low Risk
Credit Rating
B
Score: 28.8/100
Trend: Stable
Earnings Quality
100/100
OCF/NI: 1.59x
Accruals: -3.8%
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. CBL scores 0.85, 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. CBL 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. CBL's score of 0.15 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. CBL'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. CBL receives an estimated rating of B (score: 28.8/100), with a stable 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). CBL'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
8.21x
PEG
0.05x
P/S
2.51x
P/B
3.58x
P/FCF
4.25x
P/OCF
4.25x
EV/EBITDA
6.41x
EV/Revenue
5.48x
EV/EBIT
9.45x
EV/FCF
11.55x
Earnings Yield
14.79%
FCF Yield
23.54%
Shareholder Yield
5.06%
Graham Number
$39.45
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 8.2x earnings, CBL trades at a deep value multiple. An earnings yield of 14.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $39.45 per share, 20% 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
1.008
NI / EBT
×
Interest Burden
0.510
EBT / EBIT
×
EBIT Margin
0.580
EBIT / Rev
×
Asset Turnover
0.213
Rev / Assets
×
Equity Multiplier
7.840
Assets / Equity
=
ROE
49.7%
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. CBL's ROE of 49.7% is driven by financial leverage (equity multiplier: 7.84x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.01 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate
156.73%
Fair P/E
321.96x
Intrinsic Value
$1822.46
Price/Value
0.02x
Margin of Safety
97.90%
Premium
-97.90%
Assessment
Undervalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with CBL's realized 156.7% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $1822.46, CBL appears undervalued with a 98% margin of safety. The adjusted fair P/E of 322.0x compares to the current market P/E of 8.2x.

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 1143 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$47.20
Median 1Y
$53.41
5th Pctile
$31.67
95th Pctile
$90.56
Ann. Volatility
31.9%
25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

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

C-Suite Compensation

ExecutiveSalaryStockTotal
Stephen D. Lebovitz,
Director, Chief Executive Officer
$719,442 $1,599,544 $4,391,267
Benjamin A. Jaenicke,
Executive Vice President – Chief Financial Officer and Treasurer
$400,000 $1,318,522 $2,604,262
Michael I. Lebovitz,
President
$428,691 $689,481 $1,702,268
Katie A. Reinsmidt,
Executive Vice President – Chief Operating Officer
$350,000 $689,481 $1,622,737
Jeffery V. Curry,
Chief Legal Officer and Secretary
$406,443 $689,481 $1,518,270

CEO Pay Ratio

Insufficient data for pay ratio.

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
408
+4.6% YoY
Revenue / Employee
$1,417,581
Rev: $578,373,000
Profit / Employee
$333,252
NI: $135,967,000
SGA / Employee
Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE -1.4% -1.5% -1.6% -1.6% -24.4% -13.2% -7.8% -0.6% 1.8% 1.2% 8.4% 9.2% 17.8% 20.4% 19.8% 37.7% 38.9% 49.7% 49.73%
ROA -18.5% -19.9% -21.3% -21.8% -3.3% -1.8% -1.1% -0.1% 0.3% 0.2% 1.2% 1.3% 2.3% 2.6% 2.6% 4.8% 5.0% 6.3% 6.34%
ROIC 3.0% 3.5% 3.7% 4.1% 2.1% 2.0% 2.4% 2.0% 2.8% 3.0% 4.7% 6.4% 5.8% 5.5% 5.7% 5.7% 5.8% 6.4% 6.45%
ROCE 1.0% 2.7% 3.0% 3.8% 4.7% 4.6% 5.2% 6.6% 8.0% 7.6% 8.3% 8.2% 8.0% 8.4% 8.5% 11.1% 10.9% 12.4% 12.37%
Gross Margin 69.0% 65.5% 66.6% 67.0% 84.6% 62.7% 64.5% 65.3% 67.6% 66.7% 66.9% 63.6% 66.8% 61.2% 65.2% 6.8% 16.7% 10.4% 10.37%
Operating Margin 59.5% 9.6% 5.4% 8.9% 15.1% 9.3% 13.9% 0.0% 27.0% 21.4% 25.5% 25.5% 30.2% 14.4% 26.3% 22.7% 32.4% 23.8% 23.76%
Net Margin -3.5% -29.1% -30.2% -10.5% 2.0% 1.7% -16.0% 10.3% 8.5% 0.0% 3.7% 12.9% 28.8% 6.2% 2.0% 54.2% 31.3% 31.8% 31.85%
EBITDA Margin 61.5% 63.3% 58.1% 65.4% 67.5% 76.1% 59.2% 82.9% 73.3% 58.9% 60.6% 73.3% 84.2% 66.6% 58.5% 1.1% 84.7% 84.4% 84.39%
FCF Margin -34.3% -3.8% 7.8% 17.5% 36.4% 34.9% 36.4% 34.0% 34.2% 34.3% 36.8% 39.2% 39.2% 38.5% 38.4% 39.0% 44.1% 47.4% 47.44%
OCF Margin -34.3% -3.8% 7.9% 17.6% 37.0% 35.6% 37.0% 34.6% 34.3% 34.3% 36.8% 39.2% 39.2% 38.5% 38.4% 39.0% 44.1% 47.4% 47.44%
ROE 3Y Avg snapshot only 22.84%
ROE 5Y Avg snapshot only -18.58%
ROA 3Y Avg snapshot only 3.00%
ROIC 3Y Avg snapshot only 3.16%
ROIC Economic snapshot only 6.09%
Cash ROA snapshot only 10.13%
Cash ROIC snapshot only 11.55%
CROIC snapshot only 11.55%
NOPAT Margin snapshot only 26.48%
Pretax Margin snapshot only 29.57%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 2.61%
SBC / Revenue snapshot only 2.61%
Valuation
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio -7.44 -1.12 -0.83 -0.90 -6.07 -12.83 -18.90 -233.62 98.90 143.80 21.43 21.09 14.16 11.53 11.55 7.56 8.46 6.76 8.209
P/S Ratio 25.87 2.22 1.20 1.01 1.01 1.16 1.02 1.00 1.21 1.18 1.21 1.32 1.62 1.48 1.41 1.71 1.99 2.02 2.509
P/B Ratio 10.24 1.66 1.31 1.46 1.53 1.75 1.53 1.48 1.91 1.84 1.89 2.04 2.58 2.41 2.35 2.92 3.07 3.13 3.582
P/FCF -75.50 -58.34 15.34 5.80 2.77 3.32 2.81 2.96 3.54 3.44 3.29 3.37 4.13 3.84 3.66 4.38 4.51 4.25 4.248
P/OCF 15.14 5.77 2.73 3.26 2.77 2.91 3.53 3.44 3.29 3.37 4.13 3.84 3.66 4.38 4.51 4.25 4.248
EV/EBITDA 63.28 14.59 9.68 7.40 6.53 6.48 6.31 5.97 5.95 6.34 6.35 6.78 7.74 7.21 7.08 6.42 6.75 6.41 6.410
EV/Revenue 38.89 9.09 5.90 4.59 4.16 4.33 4.24 4.26 4.33 4.35 4.38 4.52 5.36 5.13 4.98 5.19 5.48 5.48 5.479
EV/EBIT 226.47 35.92 31.00 24.87 19.92 21.15 18.17 14.23 13.02 13.70 12.63 13.06 13.75 12.81 12.54 10.28 10.64 9.45 9.455
EV/FCF -113.50 -239.16 75.53 26.28 11.42 12.42 11.64 12.54 12.69 12.68 11.91 11.51 13.67 13.34 12.97 13.32 12.42 11.55 11.550
Earnings Yield -13.4% -88.9% -1.2% -1.1% -16.5% -7.8% -5.3% -0.4% 1.0% 0.7% 4.7% 4.7% 7.1% 8.7% 8.7% 13.2% 11.8% 14.8% 14.79%
FCF Yield -1.3% -1.7% 6.5% 17.2% 36.1% 30.1% 35.5% 33.8% 28.2% 29.0% 30.4% 29.7% 24.2% 26.0% 27.3% 22.8% 22.2% 23.5% 23.54%
PEG Ratio snapshot only 0.051
Price/Tangible Book snapshot only 5.085
EV/OCF snapshot only 11.550
EV/Gross Profit snapshot only 22.378
Acquirers Multiple snapshot only 20.727
Shareholder Yield snapshot only 5.06%
Graham Number snapshot only $39.45
Leverage & Solvency
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 3.17 3.17 3.17 3.17 3.25 3.25 3.25 3.25 2.31 2.31 2.31 2.31 2.26 2.26 2.26 2.26
Quick Ratio 3.17 3.17 3.17 3.17 3.25 3.25 3.25 3.25 2.31 2.31 2.31 2.31 2.26 2.26 2.26 2.26
Debt/Equity 5.96 5.96 5.96 5.96 5.70 5.70 5.70 5.70 5.80 5.80 5.80 5.80 6.84 6.84 6.84 6.84 5.79 5.79 5.790
Net Debt/Equity 5.15 5.15 5.15 5.15 4.79 4.79 4.79 4.79 4.93 4.93 4.93 4.93 5.96 5.96 5.96 5.96 5.38 5.38 5.382
Debt/Assets 0.80 0.80 0.80 0.80 0.79 0.79 0.79 0.79 0.82 0.82 0.82 0.82 0.81 0.81 0.81 0.81 0.80 0.80 0.795
Debt/EBITDA 24.50 12.75 8.92 6.67 5.89 5.65 5.69 5.43 5.05 5.43 5.41 5.65 6.19 5.89 5.83 4.94 4.63 4.36 4.359
Net Debt/EBITDA 21.18 11.03 7.71 5.77 4.95 4.75 4.78 4.56 4.29 4.62 4.59 4.80 5.40 5.14 5.08 4.31 4.30 4.05 4.052
Interest Coverage 0.83 0.57 0.57 0.54 0.67 0.81 0.99 1.03 0.99 1.11 1.13 1.30 1.33 1.31 1.65 1.69 1.97 1.967
Equity Multiplier 7.44 7.44 7.44 7.44 7.23 7.23 7.23 7.23 7.09 7.09 7.09 7.09 8.49 8.49 8.49 8.49 7.28 7.28 7.279
Debt Service Coverage snapshot only 2.901
Cash to Debt snapshot only 0.070
FCF to Debt snapshot only 0.127
Efficiency & Turnover
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.05 0.10 0.15 0.19 0.20 0.20 0.20 0.19 0.21 0.21 0.21 0.21 0.20 0.21 0.21 0.21 0.21 0.21 0.213
Inventory Turnover
Receivables Turnover 6.22 11.78 17.22 22.63 17.11 17.00 16.78 16.57 12.74 12.56 12.56 12.46 11.58 11.87 12.12 12.44 12.35 12.44 12.442
Payables Turnover
DSO 59 31 21 16 21 21 22 22 29 29 29 29 32 31 30 29 30 29 29.3 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Conversion Cycle 59 31 21 16 21 21 22 22 29 29 29 29 32 31 30 29 30 29
Cash Velocity snapshot only 3.809
Capital Intensity snapshot only 4.685
Growth (YoY)
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 2.6% 88.4% 27.3% -4.4% -4.9% -5.6% -4.4% -4.0% -3.7% 0.0% 2.2% 5.7% 12.2% 10.3% 10.29%
Net Income 82.8% 91.4% 95.2% 99.6% 1.1% 1.1% 2.0% 15.0% 8.0% 14.6% 1.2% 2.8% 1.3% 1.6% 1.56%
EPS -0.6% 92.3% 95.3% 99.6% 1.1% 1.1% 2.0% 15.2% 8.1% 15.0% 1.2% 2.7% 1.3% 1.6% 1.57%
FCF 4.8% 18.3% 4.9% 85.8% -10.8% -7.2% -3.3% 11.0% 10.6% 12.2% 6.7% 5.0% 26.2% 36.0% 36.03%
EBITDA 2.7% 1.0% 40.1% 9.9% 8.8% -3.0% -1.8% -10.3% -8.5% 3.6% 4.2% 28.4% 31.4% 32.6% 32.59%
Op. Income -40.3% -48.5% -42.7% -57.7% 23.0% 51.7% 50.4% 1.4% 93.4% 50.2% 31.1% -1.1% 5.6% 23.1% 23.05%
OCF Growth snapshot only 36.03%
Asset Growth snapshot only -0.66%
Equity Growth snapshot only 15.88%
Debt Growth snapshot only -1.89%
Shares Change snapshot only -0.09%
Dividend Growth snapshot only -46.43%
Growth (CAGR)
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 48.7% 21.2% 7.5% -1.0% 0.9% 1.4% 1.37%
Revenue 5Y
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y 54.8% 26.6% 12.7% 8.1% 9.4% 10.1% 10.05%
EBITDA 5Y
Gross Profit 3Y 46.5% 19.5% 5.9% -10.3% -18.8% -28.8% -28.76%
Gross Profit 5Y
Op. Income 3Y 12.4% 5.5% 4.2% 0.7% 35.9% 41.0% 41.02%
Op. Income 5Y
FCF 3Y 82.8% 29.4% 7.6% 12.3% 12.32%
FCF 5Y
OCF 3Y 82.0% 29.2% 7.0% 11.6% 11.57%
OCF 5Y
Assets 3Y -2.3% -2.3% -2.3% -2.3% 0.6% 0.6% 0.63%
Assets 5Y
Equity 3Y -6.5% -6.5% -6.5% -6.5% 0.4% 0.4% 0.39%
Book Value 3Y 68.6% -9.4% -6.3% -6.9% 0.3% 1.1% 1.14%
Dividend 3Y 35.8% 11.6% 14.8% 14.4% 15.1% -18.2% -18.18%
Growth Quality
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.70 0.65 0.57 1.00 0.50 0.49 0.49 0.22 0.01 0.12 0.117
Earnings Stability 0.88 0.82 0.82 0.79 0.80 0.75 0.71 0.74 0.79 0.77 0.766
Margin Stability 0.95 0.97 0.97 0.97 0.96 0.96 0.96 0.86 0.74 0.62 0.620
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.000
Earn. 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 1.000
FCF Positive Streak 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness 0.00 0.00 0.25 0.00 0.21 0.12 0.122
ROE Trend 0.83 0.82 0.92 0.91 0.30 0.27 0.20 0.34 0.26 0.35 0.352
Gross Margin Trend -0.05 -0.03 -0.02 -0.02 -0.02 -0.04 -0.04 -0.18 -0.28 -0.41 -0.408
FCF Margin Trend 0.33 0.19 0.15 0.14 0.04 0.04 0.02 0.02 0.07 0.11 0.111
Sustainable Growth Rate -31.4% -12.6% -5.5% -4.9% 2.6% -2.1% -2.6% 14.9% 16.9% 38.3% 38.28%
Internal Growth Rate 0.3% 1.9% 2.2% 5.1% 5.13%
Cash Flow Quality
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 0.10 0.02 -0.05 -0.16 -2.23 -3.94 -6.84 -80.41 28.03 41.75 6.50 6.26 3.43 3.00 3.15 1.73 1.88 1.59 1.591
FCF/OCF 1.00 1.00 0.99 1.00 0.98 0.98 0.98 0.98 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 1.591
OCF/EBITDA snapshot only 0.555
CapEx/Revenue 0.0% 0.0% 0.1% 0.1% 0.6% 0.7% 0.6% 0.6% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
CapEx/Depreciation snapshot only 0.000
Accruals Ratio -0.17 -0.19 -0.22 -0.25 -0.11 -0.09 -0.08 -0.07 -0.07 -0.07 -0.06 -0.07 -0.06 -0.05 -0.05 -0.04 -0.04 -0.04 -0.038
Sloan Accruals snapshot only -0.087
Cash Flow Adequacy snapshot only 6.914
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 0.0% 0.0% 0.0% 2.8% 4.2% 16.3% 20.9% 20.8% 18.2% 7.8% 7.7% 7.2% 6.0% 9.6% 9.8% 8.0% 6.7% 3.4% 4.08%
Dividend/Share $0.00 $0.00 $0.00 $0.51 $0.77 $3.38 $3.77 $3.64 $3.77 $1.55 $1.59 $1.63 $1.63 $2.43 $2.42 $2.42 $2.48 $1.30 $1.93
Payout Ratio 18.0% 11.3% 1.7% 1.5% 85.4% 1.1% 1.1% 60.6% 56.7% 23.0% 23.02%
FCF Payout Ratio 0.0% 16.0% 11.6% 54.3% 58.7% 61.6% 64.6% 27.0% 25.5% 24.4% 24.9% 36.7% 35.9% 35.1% 30.2% 14.5% 14.46%
Total Payout Ratio 18.5% 12.7% 2.2% 2.3% 1.5% 1.6% 1.4% 74.0% 70.0% 34.2% 34.22%
Div. Increase Streak 0 0 0 0 1 1 0 0 0 0 0 0 0 0 0 0
Chowder Number 6.38 4.13 -0.46 -0.50 -0.49 -0.51 0.62 0.60 0.59 0.60 -0.43 -0.430
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.3% 0.5% 0.6% 0.8% 0.4% 1.0% 2.7% 3.5% 4.4% 4.0% 2.7% 1.8% 1.6% 1.7% 1.66%
Net Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 0.5% 0.4% 1.0% 2.7% 3.5% 4.4% 4.0% 2.7% 1.8% 1.6% 1.7% 1.66%
Total Shareholder Return 0.0% 0.0% 0.0% 2.8% 4.2% 16.6% 21.2% 21.3% 18.7% 8.8% 10.4% 10.7% 10.4% 13.6% 12.5% 9.8% 8.3% 5.1% 5.06%
DuPont Factors
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.97 0.97 0.96 0.96 0.97 0.96 0.98 1.69 1.22 1.42 0.98 1.01 1.01 1.01 1.02 1.01 1.01 1.01 1.008
Interest Burden (EBT/EBIT) -20.93 -8.06 -7.87 -6.32 -0.82 -0.46 -0.24 -0.01 0.03 0.02 0.17 0.18 0.29 0.32 0.30 0.44 0.45 0.51 0.510
EBIT Margin 0.17 0.25 0.19 0.18 0.21 0.20 0.23 0.30 0.33 0.32 0.35 0.35 0.39 0.40 0.40 0.50 0.51 0.58 0.580
Asset Turnover 0.05 0.10 0.15 0.19 0.20 0.20 0.20 0.19 0.21 0.21 0.21 0.21 0.20 0.21 0.21 0.21 0.21 0.21 0.213
Equity Multiplier 7.44 7.44 7.44 7.44 7.34 7.34 7.34 7.34 7.16 7.16 7.16 7.16 7.77 7.77 7.77 7.77 7.84 7.84 7.840
Per Share
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $-3.00 $-20.91 $-20.24 $-20.70 $-3.02 $-1.61 $-0.95 $-0.07 $0.21 $0.14 $0.96 $1.07 $1.90 $2.20 $2.14 $3.99 $4.37 $5.66 $5.66
Book Value/Share $2.18 $14.15 $12.79 $12.79 $11.95 $11.81 $11.83 $11.84 $10.84 $10.76 $10.89 $11.03 $10.45 $10.54 $10.52 $10.33 $12.06 $12.22 $12.83
Tangible Book/Share $-0.51 $-3.33 $-3.01 $-3.01 $2.70 $2.67 $2.67 $2.67 $0.75 $0.74 $0.75 $0.76 $-0.77 $-0.78 $-0.78 $-0.76 $7.43 $7.53 $7.53
Revenue/Share $0.86 $10.60 $14.01 $18.41 $18.16 $17.83 $17.63 $17.42 $17.11 $16.74 $16.94 $17.02 $16.65 $17.20 $17.55 $17.68 $18.60 $18.99 $19.30
FCF/Share $-0.30 $-0.40 $1.09 $3.22 $6.61 $6.22 $6.42 $5.91 $5.84 $5.74 $6.23 $6.68 $6.53 $6.62 $6.74 $6.89 $8.21 $9.01 $9.16
OCF/Share $-0.30 $-0.40 $1.11 $3.23 $6.72 $6.34 $6.53 $6.02 $5.86 $5.74 $6.23 $6.68 $6.53 $6.62 $6.74 $6.89 $8.21 $9.01 $9.16
Cash/Share $1.76 $11.41 $10.32 $10.32 $10.88 $10.75 $10.77 $10.77 $9.47 $9.39 $9.51 $9.63 $9.17 $9.25 $9.24 $9.07 $4.92 $4.99 $9.38
EBITDA/Share $0.53 $6.61 $8.55 $11.43 $11.57 $11.91 $11.84 $12.42 $12.47 $11.49 $11.69 $11.34 $11.54 $12.23 $12.34 $14.30 $15.09 $16.23 $16.23
Debt/Share $12.99 $84.31 $76.21 $76.21 $68.09 $67.29 $67.41 $67.43 $62.93 $62.42 $63.20 $64.03 $71.46 $72.05 $71.98 $70.66 $69.82 $70.76 $70.76
Net Debt/Share $11.23 $72.90 $65.89 $65.89 $57.22 $56.54 $56.64 $56.66 $53.46 $53.03 $53.69 $54.39 $62.29 $62.81 $62.74 $61.60 $64.90 $65.77 $65.77
Academic Models
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman Z-Score 0.847
Altman Z-Prime snapshot only 1.462
Piotroski F-Score 2 2 3 3 7 5 5 5 5 5 7 6 6 6 6 5 5 6 6
Beneish M-Score -3.35 -3.14 -3.09 -3.04 -3.45 -3.64 -3.53 -3.57 -2.68 -2.57 -2.62 2.00 -0.85 0.15 0.154
Ohlson O-Score snapshot only -5.637
ROIC (Greenblatt) snapshot only 1.68%
Net-Net WC snapshot only $-70.52
EVA snapshot only $-85019970.30
Credit
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only B
Credit Score 48.91 21.13 21.16 23.51 25.10 25.43 25.03 26.67 28.27 25.50 28.64 33.78 25.85 27.86 28.26 35.90 27.63 28.75 28.755
Credit Grade snapshot only 15
Credit Trend snapshot only 0.891
Implied Spread (bps) snapshot only 750.000
Industry Credit Rank snapshot only 21
Sector Credit Rank snapshot only 31

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