$63.41

+0.25 (+0.40%)

Weekly Expected Move ±2.6%

$58 $60 $62 $63 $65

NYSE · Financial Services · Banks - Regional · Alpha Radar Buy · Power 62 · $3.3B mcap · 52M float · 0.463% daily turnover · Short 71% 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.

NARROW EDGE

58.4 / 100

NoneWeakNarrowWide

Primary source: Network Effects · ROIC: 8.9% · 5Y Avg: 8.7%

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. CBU has a Narrow competitive edge (58.4/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Network Effects. ROIC of 8.9% 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

$75

Low

$75

Avg Target

$75

High

Based on 1 analyst since Apr 29, 2026 earnings

Analyst Recommendations

Strong Buy: 1Buy: 1Hold: 9Sell: 1Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$75.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-30	Raymond James	Steve Moss	$67	$75	+8	+19.1%	$62.98
2025-12-03	Piper Sandler	Manuel Navas	$66	$62	-4	+7.4%	$57.72
2024-10-27	Raymond James	Steve Moss	Initiated	$67	—	+10.1%	$60.86
2022-05-02	Piper Sandler	—	Initiated	$66	—	+2.5%	$64.40

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

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. CBU receives an overall rating of B+. Strongest factors: DCF (4/5), ROA (4/5). Areas of concern: P/E (2/5), P/B (2/5).

Rating Change History

Date	From	To
2026-05-20	B	B+
2026-05-18	B+	B
2026-05-05	B	B+
2026-04-24	B+	B
2026-04-13	A-	B+
2026-04-01	B	A-
2026-02-19	C-	B
2026-02-19	C	C-
2026-01-03	C-	C

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.

★ ★ ★ ★ ★ 56 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. CBU scores highest in Earnings Quality (93/100) and lowest in Balance Sheet (45/100). An overall grade of A+ places CBU 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

2.46

Grey Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-2.47

Unlikely Manipulator

Ohlson O-Score

-5.64

Bankruptcy prob: 0.4%

Low Risk

Credit Rating

Score: 70.3/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.43x

Accruals: -0.5%

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. CBU scores 2.46, 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. CBU scores 8/9, signaling strong financial health across all three dimensions. 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. CBU's score of -2.47 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. CBU'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. CBU receives an estimated rating of A (score: 70.3/100), with a improving 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). CBU'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

15.41x

PEG

1.14x

P/S

3.25x

P/B

1.66x

P/FCF

13.73x

P/OCF

9.99x

EV/EBITDA

11.51x

EV/Revenue

3.46x

EV/EBIT

12.43x

EV/FCF

15.70x

Earnings Yield

7.02%

FCF Yield

7.28%

Shareholder Yield

4.02%

Graham Number

$59.23

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 15.4x earnings, CBU trades at a reasonable valuation. An earnings yield of 7.0% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $59.23 per share, 7% 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

0.763

NI / EBT

Interest Burden

1.000

EBT / EBIT

EBIT Margin

0.279

EBIT / Rev

Asset Turnover

0.061

Rev / Assets

Equity Multiplier

8.968

Assets / Equity

ROE

11.6%

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. CBU's ROE of 11.6% is driven by financial leverage (equity multiplier: 8.97x). 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.

Adj. Growth Rate

14.87%

Fair P/E

38.23x

Intrinsic Value

$157.39

Price/Value

0.37x

Margin of Safety

62.74%

Premium

-62.74%

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 CBU's realized 14.9% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $157.39, CBU appears undervalued with a 63% margin of safety. The adjusted fair P/E of 38.2x compares to the current market P/E of 15.4x.

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

$63.45

Median 1Y

$62.59

5th Pctile

$36.25

95th Pctile

$107.87

Ann. Volatility

32.4%

Analyst Target

$75.00

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
Mark E. Tryniski President, Chief Executive Officer and Director	$824,000	$850,282	$5,160,027
Scott A. Kingsley Executive Vice President and Chief Operating Officer	$618,000	$566,835	$2,291,939
George J. Getman Executive Vice President and General Counsel	$422,300	$266,305	$1,287,593
Joseph E. Sutaris, Executive Vice President and Chief Financial Officer	$386,250	$221,416	$1,071,917
Joseph F. Serbun Executive Vice President and Chief Credit Officer	$334,750	$153,503	$811,683

CEO Pay Ratio

62:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,160,027

Avg Employee Cost (SGA/emp): $83,753

Employees: 3,001

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

3,001

+2.8% YoY

Revenue / Employee

$309,466

Rev: $928,706,000

Profit / Employee

$70,128

NI: $210,455,000

SGA / Employee

$83,753

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	Q2'21	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	Current
ROE	9.6%	9.7%	9.0%	8.7%	8.4%	8.5%	10.3%	8.0%	8.5%	8.3%	8.1%	10.3%	10.3%	10.2%	10.5%	11.1%	11.2%	11.9%	11.2%	11.6%	11.57%
ROA	1.5%	1.5%	1.3%	1.2%	1.2%	1.2%	1.2%	0.9%	1.0%	1.0%	0.8%	1.1%	1.1%	1.1%	1.1%	1.2%	1.2%	1.3%	1.2%	1.3%	1.29%
ROIC	-7.0%	-7.1%	-4.3%	-4.2%	-4.0%	-4.1%	-11.2%	-8.8%	-9.3%	-9.0%	-20.4%	-25.8%	-25.7%	-25.7%	8.1%	8.5%	8.6%	9.1%	8.6%	8.9%	8.90%
ROCE	10.9%	11.1%	11.5%	11.2%	10.7%	10.9%	15.3%	11.9%	12.6%	12.2%	7.4%	9.4%	9.5%	9.5%	9.2%	9.7%	9.8%	10.4%	1.6%	1.7%	1.66%
Gross Margin	1.0%	98.7%	96.8%	97.7%	94.7%	94.2%	92.3%	86.8%	88.3%	84.1%	80.8%	76.8%	78.2%	75.5%	77.2%	77.8%	78.9%	78.7%	79.9%	80.3%	80.31%
Operating Margin	40.3%	35.9%	34.8%	36.6%	29.8%	34.4%	35.9%	5.0%	31.1%	27.3%	20.5%	23.8%	26.8%	23.8%	26.2%	26.4%	26.7%	28.6%	27.3%	28.9%	28.86%
Net Margin	31.0%	28.3%	26.8%	28.8%	23.4%	26.9%	28.0%	4.2%	24.4%	21.5%	15.7%	18.3%	20.7%	18.3%	20.2%	20.4%	20.7%	21.5%	20.6%	22.1%	22.13%
EBITDA Margin	45.0%	40.7%	39.4%	41.2%	34.4%	38.7%	39.9%	10.2%	34.7%	30.7%	23.7%	27.0%	30.0%	26.7%	29.1%	29.4%	29.6%	31.4%	30.4%	28.9%	28.86%
FCF Margin	25.2%	30.6%	29.9%	27.7%	30.5%	26.5%	28.7%	33.3%	31.2%	32.7%	27.8%	25.5%	23.9%	22.3%	23.6%	20.4%	20.3%	23.2%	21.6%	22.1%	22.06%
OCF Margin	27.7%	33.1%	32.0%	30.1%	32.5%	28.4%	30.6%	35.4%	33.2%	35.0%	30.2%	27.5%	26.2%	24.4%	25.8%	23.4%	24.4%	28.5%	29.9%	30.3%	30.31%
ROE 3Y Avg	snapshot only																				10.52%
ROE 5Y Avg	snapshot only																				9.95%
ROA 3Y Avg	snapshot only																				1.16%
ROIC 3Y Avg	snapshot only																				7.35%
ROIC Economic	snapshot only																				7.98%
Cash ROA	snapshot only																				1.79%
Cash ROIC	snapshot only																				12.69%
CROIC	snapshot only																				9.23%
NOPAT Margin	snapshot only																				21.26%
Pretax Margin	snapshot only																				27.85%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				33.85%
SBC / Revenue	snapshot only																				1.05%

Valuation

Metric	Q2'21	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	Current
P/E Ratio	18.79	16.86	18.80	18.31	17.35	16.25	16.37	17.57	14.89	13.91	19.82	14.52	14.31	17.69	17.38	15.33	15.28	14.99	14.45	14.25	15.406
P/S Ratio	5.74	5.19	5.63	5.25	4.65	4.30	4.38	3.80	3.28	2.87	3.46	2.89	2.73	3.24	3.37	3.05	3.04	3.11	3.01	3.03	3.248
P/B Ratio	1.70	1.54	1.70	1.60	1.45	1.39	1.98	1.66	1.49	1.35	1.54	1.43	1.40	1.73	1.80	1.66	1.69	1.75	1.52	1.55	1.660
P/FCF	22.78	16.97	18.84	18.95	15.22	16.21	15.27	11.43	10.51	8.79	12.46	11.34	11.41	14.49	14.31	14.94	14.96	13.40	13.96	13.73	13.729
P/OCF	20.74	15.67	17.60	17.48	14.29	15.12	14.35	10.75	9.86	8.21	11.45	10.50	10.40	13.30	13.09	13.03	12.45	10.90	10.08	9.99	9.992
EV/EBITDA	-4.63	-5.75	-10.73	-11.68	-13.44	-13.72	-0.54	-2.96	-4.00	-5.11	1.37	0.33	0.16	2.44	13.80	12.36	12.34	12.04	11.41	11.51	11.507
EV/Revenue	-2.01	-2.52	-4.60	-4.86	-5.23	-5.27	-0.21	-0.95	-1.29	-1.55	0.36	0.09	0.04	0.66	3.89	3.56	3.54	3.60	3.45	3.46	3.462
EV/EBIT	-5.22	-6.47	-12.07	-13.18	-15.27	-15.54	-0.60	-3.44	-4.60	-5.88	1.60	0.37	0.18	2.76	15.47	13.80	13.75	13.34	12.66	12.43	12.429
EV/FCF	-7.98	-8.23	-15.40	-17.52	-17.12	-19.87	-0.72	-2.86	-4.14	-4.73	1.28	0.37	0.18	2.94	16.52	17.44	17.42	15.53	16.00	15.70	15.695
Earnings Yield	5.3%	5.9%	5.3%	5.5%	5.8%	6.2%	6.1%	5.7%	6.7%	7.2%	5.0%	6.9%	7.0%	5.7%	5.8%	6.5%	6.5%	6.7%	6.9%	7.0%	7.02%
FCF Yield	4.4%	5.9%	5.3%	5.3%	6.6%	6.2%	6.6%	8.7%	9.5%	11.4%	8.0%	8.8%	8.8%	6.9%	7.0%	6.7%	6.7%	7.5%	7.2%	7.3%	7.28%
PEG Ratio	snapshot only																				1.141
Price/Tangible Book	snapshot only																				2.922
EV/OCF	snapshot only																				11.423
EV/Gross Profit	snapshot only																				4.357
Acquirers Multiple	snapshot only																				12.429
Shareholder Yield	snapshot only																				4.02%
Graham Number	snapshot only																				$59.23

Leverage & Solvency

Metric	Q2'21	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	Current
Current Ratio	0.45	0.45	0.51	0.51	0.51	0.51	0.31	0.31	0.31	0.31	0.24	0.24	0.24	0.24	0.04	0.04	0.04	0.04	1.49	1.49	1.486
Quick Ratio	0.45	0.45	0.51	0.51	0.51	0.51	0.31	0.31	0.31	0.31	0.24	0.24	0.24	0.24	0.04	0.04	0.04	0.04	1.49	1.49	1.486
Debt/Equity	0.18	0.18	0.16	0.16	0.16	0.16	0.73	0.73	0.73	0.73	0.45	0.45	0.45	0.45	0.57	0.57	0.57	0.57	0.37	0.37	0.372
Net Debt/Equity	-2.29	-2.29	-3.08	-3.08	-3.08	-3.08	-2.08	-2.08	-2.08	-2.08	-1.38	-1.38	-1.38	-1.38	0.28	0.28	0.28	0.28	0.22	0.22	0.222
Debt/Assets	0.03	0.03	0.02	0.02	0.02	0.02	0.07	0.07	0.07	0.07	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.04	0.04	0.043
Debt/EBITDA	1.38	1.36	1.22	1.24	1.29	1.27	4.20	5.23	5.00	5.16	3.89	3.16	3.14	3.13	3.76	3.61	3.56	3.36	2.44	2.42	2.419
Net Debt/EBITDA	-17.87	-17.62	-23.86	-24.32	-25.39	-24.91	-11.91	-14.82	-14.16	-14.61	-11.93	-9.67	-9.64	-9.60	1.85	1.77	1.75	1.65	1.46	1.44	1.442
Interest Coverage	15.31	17.16	18.55	19.49	18.88	16.03	10.40	5.34	3.64	2.44	1.62	1.59	1.34	1.19	1.22	1.26	1.28	1.38	1.43	1.50	1.499
Equity Multiplier	6.62	6.62	7.40	7.40	7.40	7.40	10.21	10.21	10.21	10.21	9.16	9.16	9.16	9.16	9.30	9.30	9.30	9.30	8.68	8.68	8.681
Cash Ratio	snapshot only																				1.247
Debt Service Coverage	snapshot only																				1.620
Cash to Debt	snapshot only																				0.404
FCF to Debt	snapshot only																				0.303
Defensive Interval	snapshot only																				247.9 days

Efficiency & Turnover

Metric	Q2'21	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	Current
Asset Turnover	0.05	0.05	0.04	0.04	0.04	0.05	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.061
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	17.62	17.70	16.91	17.11	17.52	18.08	15.87	15.33	15.94	16.49	14.11	15.68	16.31	16.96	17.28	17.66	17.95	18.25	18.04	18.31	18.307
Payables Turnover	0.02	0.00	0.02	0.04	0.09	0.13	0.22	0.30	0.39	0.51	1.72	2.22	2.63	3.02	—	—	—	—	—	—	—
DSO	21	21	22	21	21	20	23	24	23	22	26	23	22	22	21	21	20	20	20	20	19.9 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	18305	935459	19328	8133	4016	2828	1661	1198	946	710	212	164	139	121	0	0	0	0	0	0	—
Cash Conversion Cycle	-18284	-935439	-19306	-8112	-3996	-2808	-1638	-1174	-923	-688	-186	-141	-116	-99	21	21	20	20	20	20	—
Fixed Asset Turnover	snapshot only																				4.162
Cash Velocity	snapshot only																				3.400
Capital Intensity	snapshot only																				16.974

Growth (YoY)

Metric	Q2'21	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	Current
Revenue	0.6%	0.9%	2.7%	3.7%	5.4%	8.3%	10.9%	5.8%	7.5%	7.7%	7.6%	23.8%	23.8%	24.5%	24.4%	14.5%	11.9%	9.3%	7.5%	6.7%	6.70%
Net Income	20.7%	19.6%	15.2%	3.7%	-7.5%	-7.0%	-0.9%	-20.2%	-11.6%	-15.8%	-29.9%	13.7%	7.3%	10.4%	38.3%	14.5%	16.8%	23.7%	15.3%	14.0%	14.03%
EPS	17.1%	18.6%	14.1%	3.5%	-7.1%	-6.5%	-0.3%	-19.7%	-10.9%	-15.0%	-29.1%	15.0%	9.0%	12.3%	39.9%	16.0%	16.4%	22.9%	15.6%	13.6%	13.63%
FCF	-22.2%	1.0%	14.6%	-12.2%	27.8%	-6.1%	6.6%	27.0%	9.9%	32.8%	4.0%	-5.2%	-5.0%	-14.9%	5.6%	-8.3%	-4.9%	13.4%	-1.6%	15.3%	15.33%
EBITDA	19.1%	18.9%	14.7%	5.7%	-5.5%	-5.0%	-0.3%	-18.3%	-10.8%	-15.2%	-27.4%	11.5%	6.9%	10.8%	35.0%	14.2%	15.3%	21.6%	15.2%	11.5%	11.47%
Op. Income	22.9%	22.3%	17.1%	6.6%	-6.3%	-5.7%	-0.4%	-20.6%	-11.8%	-16.5%	-30.0%	14.3%	8.5%	12.6%	40.7%	15.7%	17.2%	24.1%	16.3%	15.3%	15.25%
OCF Growth	snapshot only																				38.25%
Asset Growth	snapshot only																				6.27%
Equity Growth	snapshot only																				13.80%
Debt Growth	snapshot only																				-25.25%
Shares Change	snapshot only																				0.35%
Dividend Growth	snapshot only																				2.19%

Growth (CAGR)

Metric	Q2'21	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	Current
Revenue 3Y	2.5%	2.3%	2.6%	2.8%	3.2%	3.8%	4.5%	2.8%	4.5%	5.6%	7.0%	10.8%	12.0%	13.3%	14.1%	14.5%	14.2%	13.6%	12.9%	14.8%	14.79%
Revenue 5Y	8.4%	7.8%	7.5%	7.5%	6.9%	6.3%	5.7%	3.8%	4.1%	4.6%	5.2%	7.3%	7.9%	8.4%	8.8%	9.0%	9.6%	9.9%	10.4%	10.7%	10.67%
EPS 3Y	-2.0%	-2.8%	2.4%	1.1%	-0.3%	1.2%	2.5%	-5.2%	-1.1%	-2.0%	-6.9%	-1.5%	-3.4%	-3.7%	-0.4%	2.3%	4.2%	5.5%	4.7%	14.9%	14.87%
EPS 5Y	10.3%	10.2%	8.6%	8.1%	10.5%	10.2%	3.5%	-3.2%	-4.9%	-6.1%	-5.3%	-0.9%	-0.8%	-0.2%	1.3%	2.6%	4.2%	5.4%	5.5%	4.7%	4.73%
Net Income 3Y	-0.3%	-1.2%	4.0%	2.6%	0.9%	2.4%	3.6%	-4.2%	-0.5%	-2.2%	-7.1%	-2.0%	-4.3%	-4.8%	-1.3%	1.3%	3.5%	4.7%	3.8%	14.1%	14.09%
Net Income 5Y	14.8%	14.6%	12.8%	11.7%	12.6%	11.3%	4.5%	-2.3%	-4.2%	-5.5%	-4.8%	-0.4%	-0.5%	-0.1%	1.5%	2.7%	4.3%	5.0%	5.0%	4.2%	4.21%
EBITDA 3Y	3.7%	3.9%	3.2%	2.7%	1.1%	2.5%	3.9%	-3.1%	0.1%	-1.4%	-6.0%	-1.3%	-3.4%	-3.7%	-0.8%	1.3%	3.2%	4.5%	4.1%	12.4%	12.36%
EBITDA 5Y	11.2%	10.7%	9.2%	8.6%	8.9%	7.5%	7.0%	0.5%	-1.2%	-2.0%	-4.5%	-0.3%	-0.3%	0.2%	1.9%	3.0%	4.4%	5.2%	5.2%	4.1%	4.14%
Gross Profit 3Y	4.0%	4.1%	4.1%	4.0%	3.9%	4.2%	4.6%	2.3%	3.8%	3.6%	3.2%	5.0%	4.1%	4.1%	4.8%	5.6%	5.9%	6.2%	6.2%	9.2%	9.21%
Gross Profit 5Y	9.4%	8.8%	8.4%	8.1%	7.2%	6.3%	5.6%	3.2%	3.1%	3.0%	2.8%	4.3%	4.2%	4.3%	4.5%	4.9%	5.7%	6.2%	6.5%	6.4%	6.41%
Op. Income 3Y	5.2%	5.2%	4.3%	3.6%	1.6%	3.2%	4.7%	-3.3%	0.5%	-1.2%	-6.5%	-1.1%	-3.6%	-3.9%	-0.6%	1.6%	3.9%	5.3%	4.6%	15.1%	15.09%
Op. Income 5Y	11.3%	11.0%	9.3%	8.8%	9.7%	8.6%	8.5%	1.3%	-0.8%	-1.7%	-4.6%	0.2%	0.1%	0.6%	2.5%	3.6%	5.2%	6.1%	6.0%	5.2%	5.21%
FCF 3Y	-7.7%	-2.5%	-3.4%	-1.1%	2.1%	0.9%	0.8%	6.4%	3.0%	8.0%	8.3%	1.9%	10.1%	2.0%	5.4%	3.4%	-0.3%	8.6%	2.6%	0.1%	0.10%
FCF 5Y	5.4%	8.4%	9.1%	5.1%	6.7%	2.6%	2.4%	2.7%	2.0%	2.9%	-0.0%	3.1%	2.1%	3.0%	2.4%	1.0%	-0.3%	4.0%	5.7%	2.3%	2.26%
OCF 3Y	-6.5%	-1.8%	-3.1%	-0.6%	2.2%	1.6%	2.0%	7.2%	4.1%	8.7%	8.4%	2.5%	10.0%	2.2%	6.2%	5.3%	3.8%	13.7%	12.0%	9.0%	9.01%
OCF 5Y	5.4%	8.4%	8.5%	5.1%	6.3%	2.5%	2.5%	2.9%	2.2%	3.2%	0.5%	3.3%	2.8%	3.8%	3.7%	2.9%	2.8%	7.3%	11.0%	7.7%	7.70%
Assets 3Y	9.0%	9.0%	13.6%	13.6%	13.6%	13.6%	11.5%	11.5%	11.5%	11.5%	3.7%	3.7%	3.7%	3.7%	1.8%	1.8%	1.8%	1.8%	3.2%	3.2%	3.22%
Assets 5Y	10.2%	10.2%	12.4%	12.4%	12.4%	12.4%	8.1%	8.1%	8.1%	8.1%	8.0%	8.0%	8.0%	8.0%	7.5%	7.5%	7.5%	7.5%	4.6%	4.6%	4.56%
Equity 3Y	8.8%	8.8%	7.0%	7.0%	7.0%	7.0%	-5.8%	-5.8%	-5.8%	-5.8%	-6.9%	-6.9%	-6.9%	-6.9%	-5.7%	-5.7%	-5.7%	-5.7%	8.9%	8.9%	8.94%
Book Value 3Y	6.9%	7.0%	5.4%	5.5%	5.7%	5.8%	-6.8%	-6.7%	-6.3%	-5.6%	-6.7%	-6.4%	-6.0%	-5.9%	-4.8%	-4.7%	-5.0%	-5.0%	9.8%	9.7%	9.67%
Dividend 3Y	0.7%	0.1%	-0.1%	-0.2%	-0.3%	-0.3%	-0.2%	-0.2%	0.1%	0.9%	0.8%	1.1%	1.4%	1.4%	1.2%	1.2%	1.0%	1.1%	1.4%	1.4%	1.40%

Growth Quality

Metric	Q2'21	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	Current
Revenue Stability	0.83	0.83	0.83	0.83	0.89	0.92	0.91	0.93	0.91	0.89	0.88	0.72	0.75	0.76	0.78	0.79	0.85	0.88	0.91	0.93	0.932
Earnings Stability	0.59	0.57	0.74	0.65	0.32	0.29	0.78	0.03	0.22	0.25	0.07	0.09	0.03	0.03	0.01	0.03	0.09	0.09	0.09	0.30	0.301
Margin Stability	0.97	0.97	0.98	0.98	0.97	0.97	0.98	0.97	0.96	0.95	0.94	0.93	0.92	0.90	0.90	0.90	0.90	0.90	0.90	0.90	0.901
Rev. Growth Consistency	1.00	1.00	1.00	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	1.000
Earn. Growth Consistency	0.50	0.50	0.50	1.00	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	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	0.92	0.92	0.94	0.99	0.97	0.97	1.00	0.92	0.95	0.94	0.88	0.95	0.97	0.96	0.85	0.94	0.93	0.91	0.94	0.94	0.944
Earnings Smoothness	0.81	0.82	0.86	0.96	0.92	0.93	0.99	0.78	0.88	0.83	0.65	0.87	0.93	0.90	0.68	0.86	0.84	0.79	0.86	0.87	0.869
ROE Trend	-0.00	-0.00	0.01	0.00	-0.00	-0.00	0.04	0.01	0.01	0.01	-0.03	0.01	0.01	0.01	0.00	0.01	0.01	0.02	0.01	0.01	0.005
Gross Margin Trend	0.06	0.06	0.05	0.03	0.01	-0.01	-0.02	-0.05	-0.08	-0.10	-0.12	-0.13	-0.14	-0.14	-0.13	-0.10	-0.08	-0.05	-0.02	-0.00	-0.003
FCF Margin Trend	-0.07	0.01	0.01	-0.04	0.02	-0.04	0.00	0.03	0.03	0.04	-0.02	-0.05	-0.07	-0.07	-0.05	-0.09	-0.07	-0.04	-0.04	-0.01	-0.009
Sustainable Growth Rate	5.1%	5.2%	4.7%	4.4%	4.0%	4.1%	5.2%	2.9%	3.3%	3.1%	2.3%	4.4%	4.4%	4.4%	5.0%	5.5%	5.7%	6.3%	6.0%	6.4%	6.36%
Internal Growth Rate	0.8%	0.8%	0.7%	0.6%	0.6%	0.6%	0.6%	0.3%	0.4%	0.4%	0.2%	0.5%	0.5%	0.5%	0.5%	0.6%	0.6%	0.7%	0.7%	0.7%	0.71%

Cash Flow Quality

Metric	Q2'21	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	Current
OCF/Net Income	0.91	1.08	1.07	1.05	1.21	1.08	1.14	1.63	1.51	1.69	1.73	1.38	1.38	1.33	1.33	1.18	1.23	1.38	1.43	1.43	1.426
FCF/OCF	0.91	0.92	0.93	0.92	0.94	0.93	0.94	0.94	0.94	0.93	0.92	0.93	0.91	0.92	0.91	0.87	0.83	0.81	0.72	0.73	0.728
FCF/Net Income	snapshot only																				1.038
OCF/EBITDA	snapshot only																				1.007
CapEx/Revenue	2.5%	2.6%	2.1%	2.3%	2.0%	1.9%	1.8%	2.1%	2.0%	2.3%	2.5%	2.0%	2.3%	2.0%	2.2%	3.0%	4.1%	5.3%	8.3%	8.3%	8.25%
CapEx/Depreciation	snapshot only																				3.699
Accruals Ratio	0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.01	-0.01	-0.005
Sloan Accruals	snapshot only																				0.790
Cash Flow Adequacy	snapshot only																				1.701
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q2'21	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	Current
Dividend Yield	2.5%	2.8%	2.6%	2.7%	3.0%	3.2%	3.0%	3.6%	4.1%	4.5%	3.6%	3.9%	4.0%	3.3%	3.0%	3.3%	3.2%	3.1%	3.2%	3.2%	2.95%
Dividend/Share	$1.65	$1.66	$1.67	$1.69	$1.70	$1.72	$1.72	$1.74	$1.75	$1.77	$1.77	$1.78	$1.80	$1.82	$1.80	$1.82	$1.82	$1.83	$1.84	$1.85	$1.87
Payout Ratio	47.2%	46.9%	48.0%	49.9%	52.5%	51.9%	49.7%	63.9%	60.8%	62.9%	72.1%	57.1%	57.3%	57.5%	52.5%	50.2%	49.5%	47.1%	46.4%	45.0%	44.99%
FCF Payout Ratio	57.2%	47.2%	48.1%	51.6%	46.1%	51.7%	46.3%	41.6%	42.9%	39.7%	45.3%	44.6%	45.7%	47.1%	43.2%	48.9%	48.5%	42.1%	44.8%	43.4%	43.36%
Total Payout Ratio	47.3%	47.0%	50.7%	54.6%	64.8%	63.9%	58.5%	80.3%	74.2%	80.0%	95.0%	89.3%	90.7%	87.8%	77.7%	56.3%	49.6%	52.6%	51.7%	57.2%	57.21%
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	0.10	0.08	0.07	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.05	0.06	0.05	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.053
Buyback Yield	0.0%	0.0%	0.1%	0.3%	0.7%	0.7%	0.5%	0.9%	0.9%	1.2%	1.2%	2.2%	2.3%	1.7%	1.5%	0.4%	0.0%	0.4%	0.4%	0.9%	0.86%
Net Buyback Yield	-0.3%	-0.3%	-0.1%	0.2%	0.6%	0.7%	0.5%	0.9%	0.9%	1.2%	1.1%	2.2%	2.3%	1.6%	1.2%	0.1%	-0.3%	0.1%	0.2%	0.6%	0.57%
Total Shareholder Return	2.2%	2.5%	2.4%	2.9%	3.7%	3.9%	3.5%	4.5%	4.9%	5.7%	4.8%	6.1%	6.3%	4.9%	4.3%	3.4%	2.9%	3.2%	3.4%	3.7%	3.72%

DuPont Factors

Metric	Q2'21	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	Current
Tax Burden (NI/EBT)	0.79	0.79	0.79	0.78	0.78	0.78	0.78	0.78	0.78	0.79	0.78	0.78	0.78	0.77	0.77	0.77	0.77	0.77	0.76	0.76	0.763
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	1.00	1.00	1.00	1.000
EBIT Margin	0.39	0.39	0.38	0.37	0.34	0.34	0.34	0.28	0.28	0.26	0.22	0.26	0.25	0.24	0.25	0.26	0.26	0.27	0.27	0.28	0.279
Asset Turnover	0.05	0.05	0.04	0.04	0.04	0.05	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.061
Equity Multiplier	6.40	6.40	7.01	7.01	7.01	7.01	8.59	8.59	8.59	8.59	9.66	9.66	9.66	9.66	9.23	9.23	9.23	9.23	8.97	8.97	8.968

Per Share

Metric	Q2'21	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	Current
EPS (Diluted TTM)	$3.49	$3.54	$3.48	$3.38	$3.24	$3.31	$3.47	$2.72	$2.89	$2.81	$2.46	$3.12	$3.15	$3.16	$3.44	$3.62	$3.66	$3.88	$3.97	$4.12	$4.12
Book Value/Share	$38.63	$38.67	$38.51	$38.63	$38.75	$38.81	$28.60	$28.71	$28.85	$28.95	$31.64	$31.76	$32.08	$32.23	$33.21	$33.40	$33.19	$33.24	$37.88	$37.87	$38.20
Tangible Book/Share	$23.09	$23.11	$22.66	$22.74	$22.80	$22.84	$11.96	$12.00	$12.06	$12.10	$14.91	$14.96	$15.11	$15.19	$16.23	$16.32	$16.22	$16.24	$20.08	$20.08	$20.08
Revenue/Share	$11.43	$11.49	$11.61	$11.78	$12.10	$12.51	$12.95	$12.55	$13.12	$13.61	$14.09	$15.71	$16.50	$17.25	$17.72	$18.22	$18.40	$18.73	$19.09	$19.37	$19.36
FCF/Share	$2.88	$3.52	$3.47	$3.27	$3.69	$3.32	$3.72	$4.17	$4.09	$4.45	$3.91	$4.00	$3.95	$3.85	$4.17	$3.72	$3.74	$4.34	$4.11	$4.27	$4.27
OCF/Share	$3.16	$3.81	$3.71	$3.54	$3.94	$3.56	$3.96	$4.44	$4.36	$4.76	$4.26	$4.32	$4.33	$4.20	$4.56	$4.26	$4.50	$5.34	$5.70	$5.87	$5.87
Cash/Share	$95.35	$95.45	$124.81	$125.22	$125.58	$125.79	$80.40	$80.70	$81.08	$81.37	$57.97	$58.18	$58.77	$59.05	$9.59	$9.64	$9.58	$9.60	$5.70	$5.70	$10.80
EBITDA/Share	$4.96	$5.03	$4.98	$4.90	$4.71	$4.80	$4.99	$4.03	$4.23	$4.12	$3.66	$4.54	$4.60	$4.64	$5.00	$5.25	$5.28	$5.60	$5.77	$5.83	$5.83
Debt/Share	$6.82	$6.82	$6.05	$6.07	$6.08	$6.09	$20.97	$21.05	$21.15	$21.22	$14.26	$14.31	$14.46	$14.53	$18.82	$18.92	$18.80	$18.83	$14.10	$14.10	$14.10
Net Debt/Share	$-88.53	$-88.63	$-118.76	$-119.15	$-119.50	$-119.70	$-59.42	$-59.65	$-59.93	$-60.14	$-43.71	$-43.87	$-44.31	$-44.53	$9.23	$9.28	$9.22	$9.24	$8.40	$8.40	$8.40

Academic Models

Metric	Q2'21	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	Current
Altman-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.465
Altman Z-Prime	snapshot only																				0.626
Piotroski F-Score	6	7	6	5	6	7	6	6	6	6	5	6	6	6	7	8	7	7	9	8	8
Beneish M-Score	-2.32	-2.29	-2.55	-2.52	-2.50	-2.48	-1.83	-1.85	-1.94	-1.93	-2.61	-2.12	-2.33	-2.34	-2.35	-2.38	-2.39	-2.41	-2.44	-2.47	-2.469
Ohlson O-Score	snapshot only																				-5.641
ROIC (Greenblatt)	snapshot only																				78.50%
Net-Net WC	snapshot only																				$-284.11
EVA	snapshot only																				$-27035000.00

Credit

Metric	Q2'21	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	Current
Credit Rating	snapshot only																				A
Credit Score	88.34	91.81	91.47	91.07	90.79	91.29	67.91	58.97	58.88	60.36	66.50	71.31	71.11	71.42	58.19	57.19	58.32	58.65	69.46	70.27	70.266
Credit Grade	snapshot only																				6
Credit Trend	snapshot only																				13.079
Implied Spread (bps)	snapshot only																				150.000
Industry Credit Rank	snapshot only																				62
Sector Credit Rank	snapshot only																				60

CBU 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