— Know what they know.
Not Investment Advice

COMM NASDAQ

CommScope Holding Company, Inc.
1W: -0.5% 1M: -5.8% 3M: -14.1% YTD: -3.3% 1Y: +270.2% 3Y: +152.7% 5Y: +14.8%
$17.82
Last traded 2026-03-16 — delisted
NASDAQ · Technology · Communication Equipment · $3.9B mcap · 214M float · 1.99% daily turnover · Short 36% 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.

WEAK EDGE
53.9 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: -20.5%
Cost Advantage
41
Intangibles
73
Switching Cost
48
Network Effect
40
Scale
63
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. COMM shows a Weak competitive edge (53.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. Negative ROIC of -20.5% 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
$0
Low
$20
Avg Target
$20
High
Based on 4 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 7Hold: 11Sell: 1Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$20.25
Analysts4
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2025-10-31 Northland Securities $20 $25 +5 +44.2% $17.34
2025-08-05 Northland Securities Initiated $20 +35.4% $14.77
2025-08-05 Raymond James Initiated $19 +28.6% $14.77
2025-08-05 Morgan Stanley Meta Marshall $2 $17 +16 +15.1% $14.77
2025-02-27 Deutsche Bank Matt Niknam $12 $7 -5 +13.5% $6.17
2024-07-18 Morgan Stanley Meta Marshall $9 $2 -8 -18.9% $1.85
2022-10-04 Credit Suisse Sami Badri Initiated $17 +56.2% $10.88
2022-10-04 New Street Sam Boughedda Initiated $17 +54.3% $11.02
2022-08-24 Deutsche Bank Matthew Niknam Initiated $12 +16.2% $10.32
2022-04-16 Morgan Stanley Meta Marshall Initiated $9 +39.3% $6.46
2021-05-05 Citigroup Jim Suva Initiated $14 -18.7% $17.21

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.

28 Grade D
Profitability
58
Balance Sheet
28
Earnings Quality
1
Growth
48
Value
76
Momentum
31
Safety
15
Cash Flow
36
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. COMM scores highest in Value (76/100) and lowest in Earnings Quality (1/100). 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 Z-Score
0.48
Distress Zone
Piotroski F-Score
7/9
Beneish M-Score
0.23
Possible Manipulator
Ohlson O-Score
-7.80
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
CCC
Score: 18.4/100
Trend: Deteriorating
Earnings Quality
25/100
OCF/NI: 0.04x
Accruals: 74.2%
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. COMM scores 0.48, 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. COMM scores 7/9, 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. COMM's score of 0.23 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. COMM's implied 0.0% 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. COMM receives an estimated rating of CCC (score: 18.4/100), 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). COMM's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

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
4616.60x
PEG
-6.40x
P/S
0.69x
P/B
0.60x
P/FCF
18.57x
P/OCF
14.84x
EV/EBITDA
85.63x
EV/Revenue
8.30x
EV/EBIT
-109.96x
EV/FCF
47.40x
Earnings Yield
166.78%
FCF Yield
5.38%
Shareholder Yield
0.23%
Graham Number
$27.66
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 4616.6x earnings, COMM is priced for high growth expectations. An earnings yield of 166.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $27.66 per share, suggesting a potential 55% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
48.058
NI / EBT
×
Interest Burden
-1.495
EBT / EBIT
×
EBIT Margin
-0.076
EBIT / Rev
×
Asset Turnover
0.143
Rev / Assets
×
Equity Multiplier
-9.272
Assets / Equity
=
ROE
-717.1%
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. COMM's ROE of -717.1% is driven by Asset Turnover (0.143), indicating efficient use of assets to generate revenue. A tax burden ratio of 48.06 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
0.00%
Fair P/E
8.50x
Intrinsic Value
$250.35
Price/Value
0.07x
Margin of Safety
92.95%
Premium
-92.95%
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 COMM's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $250.35, COMM appears undervalued with a 93% margin of safety. The adjusted fair P/E of 8.5x compares to the current market P/E of 4616.6x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$17.66
Median 1Y
$12.65
5th Pctile
$3.58
95th Pctile
$44.80
Ann. Volatility
80.6%
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 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 -21.3% -21.8% -40.3% -44.0% -35.9% -23.1% -5.7% -5.0% -5.2% -9.0% 1.3% 1.6% 1.5% 77.8% 14.3% 3.1% 3.7% -3.1% -1.4% -7.2% -7.17%
ROA -2.5% -2.5% -3.4% -3.8% -3.1% -2.0% -10.3% -9.2% -9.5% -16.3% -14.3% -17.3% -15.9% -8.3% -3.2% -0.7% -0.8% 0.7% 15.6% 77.3% 77.34%
ROIC 3.0% 2.6% 2.3% 2.1% 2.3% 3.2% 5.0% 6.1% 6.2% 5.3% 4.3% 2.0% 1.7% 2.4% 4.0% 6.1% 7.9% 38.2% 8.0% -20.5% -20.53%
ROCE 1.3% 0.9% 0.2% 0.4% 1.1% 2.7% -6.8% -5.1% -4.7% -10.6% -2.2% -5.2% -5.2% 1.0% 3.7% 6.1% 7.8% 10.5% 0.4% -1.2% -1.24%
Gross Margin 25.6% 24.0% 24.1% 22.3% 23.7% 25.3% 32.3% 31.8% 31.0% 29.6% 29.6% 25.1% 32.6% 35.0% 33.7% 37.3% 38.9% 37.8% 35.1% 49.5% 49.53%
Operating Margin 4.6% 2.3% 3.2% 2.5% 5.1% 6.9% 11.7% 10.4% 8.7% 5.1% 1.7% -3.0% 9.9% 10.8% 12.0% 13.7% 17.9% 19.3% 28.4% 5.0% 5.02%
Net Margin -7.0% -5.9% -3.9% -6.3% -2.7% 1.0% -57.6% 0.2% -6.3% -78.7% -63.0% -34.6% 4.2% -2.5% 0.5% -7.7% 2.3% 6.7% -61.8% 11.7% 11.67%
EBITDA Margin 8.1% 9.1% 10.5% 9.3% 10.5% 14.0% -38.5% 21.3% 15.2% -24.5% 5.2% 7.2% 17.9% 16.9% 18.3% 18.6% 21.8% 23.2% 26.4% 5.0% 5.02%
FCF Margin 2.4% 1.0% -0.1% 1.1% -2.0% -3.5% 1.0% 0.8% 4.1% 8.8% 4.5% 2.5% 1.1% 0.7% 5.9% 5.2% 5.2% 5.1% 13.1% 17.5% 17.52%
OCF Margin 3.9% 2.7% 1.4% 2.7% -0.6% -2.3% 2.2% 1.9% 5.2% 9.9% 5.5% 3.5% 1.8% 1.4% 6.5% 6.0% 6.1% 6.0% 16.7% 21.9% 21.93%
ROA 3Y Avg snapshot only 18.21%
ROIC 3Y Avg snapshot only -3.42%
ROIC Economic snapshot only -18.54%
Cash ROA snapshot only 3.02%
Cash ROIC snapshot only 4.17%
CROIC snapshot only 3.33%
NOPAT Margin snapshot only -1.08%
Pretax Margin snapshot only 11.29%
R&D / Revenue snapshot only 19.97%
SGA / Revenue snapshot only 29.21%
SBC / Revenue snapshot only 3.15%
Valuation
Metric Trend 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 -12.65 -7.89 -4.88 -3.21 -3.08 -7.34 -1.19 -1.16 -1.00 -0.35 -0.40 -0.15 -0.16 -1.51 -3.90 -23.14 -25.30 69.67 2.84 0.60 4616.600
P/S Ratio 0.51 0.33 0.26 0.19 0.14 0.21 0.17 0.16 0.16 0.11 0.11 0.06 0.07 0.33 0.27 0.33 0.40 0.81 2.08 3.25 0.693
P/B Ratio 3.11 1.99 2.51 1.80 1.41 2.16 -3.44 -2.99 -2.66 -1.60 -0.33 -0.15 -0.15 -0.73 -0.50 -0.65 -0.84 -1.93 14.64 15.30 0.603
P/FCF 21.34 31.36 -248.10 16.30 -7.03 -6.02 17.27 18.96 3.84 1.30 2.53 2.45 6.18 46.78 4.54 6.30 7.59 16.06 15.92 18.57 18.573
P/OCF 12.89 11.94 18.46 6.99 8.06 8.40 3.04 1.16 2.06 1.76 3.67 23.73 4.12 5.47 6.49 13.45 12.45 14.84 14.835
EV/EBITDA 14.07 13.23 14.26 13.51 12.13 11.10 260.82 56.27 55.35 -24.80 24.29 94.86 210.64 20.83 15.29 12.94 11.81 11.90 34.14 85.63 85.631
EV/Revenue 1.58 1.41 1.35 1.25 1.20 1.24 1.23 1.28 1.39 1.61 1.79 2.03 2.30 2.55 2.36 2.32 2.25 2.48 5.46 8.30 8.303
EV/EBIT 87.68 115.73 434.28 250.14 85.00 37.97 -16.54 -21.63 -23.08 -9.88 -53.39 -21.84 -21.65 129.86 35.52 22.45 18.29 16.58 331.48 -109.96 -109.959
EV/FCF 66.39 135.09 -1274.22 110.33 -58.71 -34.93 122.03 151.33 33.97 18.20 39.60 79.80 210.64 357.82 40.14 44.81 43.14 49.01 41.73 47.40 47.396
Earnings Yield -7.9% -12.7% -20.5% -31.2% -32.4% -13.6% -84.0% -85.9% -99.8% -2.9% -2.5% -6.6% -6.3% -66.4% -25.6% -4.3% -4.0% 1.4% 35.2% 1.7% 1.67%
FCF Yield 4.7% 3.2% -0.4% 6.1% -14.2% -16.6% 5.8% 5.3% 26.0% 77.2% 39.6% 40.8% 16.2% 2.1% 22.0% 15.9% 13.2% 6.2% 6.3% 5.4% 5.38%
EV/OCF snapshot only 37.857
EV/Gross Profit snapshot only 17.356
Shareholder Yield snapshot only 0.23%
Graham Number snapshot only $27.66
Leverage & Solvency
Metric Trend 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 1.72 1.72 1.64 1.64 1.64 1.64 1.77 1.77 1.77 1.77 2.03 2.03 2.03 2.03 2.83 2.83 2.83 2.83 3.88 3.88 3.876
Quick Ratio 1.16 1.16 0.98 0.98 0.98 0.98 1.12 1.12 1.12 1.12 1.27 1.27 1.27 1.27 2.23 2.23 2.23 2.23 3.67 3.67 3.668
Debt/Equity 6.95 6.95 10.78 10.78 10.78 10.78 -21.69 -21.69 -21.69 -21.69 -5.16 -5.16 -5.16 -5.16 -4.21 -4.21 -4.21 -4.21 26.49 26.49 26.490
Net Debt/Equity 6.57 6.57 10.38 10.38 10.38 10.38 23.74 23.74 23.743
Debt/Assets 0.71 0.71 0.73 0.73 0.73 0.73 0.83 0.83 0.83 0.83 0.99 0.99 0.99 0.99 1.07 1.07 1.07 1.07 0.78 0.78 0.776
Debt/EBITDA 10.09 10.74 11.93 11.96 11.09 9.54 232.90 51.19 51.06 -23.96 24.15 97.64 217.14 19.23 14.43 11.83 10.35 8.52 23.56 58.10 58.100
Net Debt/EBITDA 9.55 10.16 11.49 11.51 10.68 9.18 223.91 49.22 49.09 -23.04 22.74 91.94 204.46 18.11 13.56 11.12 9.73 8.00 21.11 52.07 52.074
Interest Coverage 0.27 0.18 0.05 0.08 0.22 0.53 -1.11 -0.80 -0.70 -1.52 -0.26 -0.61 -0.62 0.12 0.41 0.66 0.86 1.18 0.07 -0.31 -0.314
Equity Multiplier 9.72 9.72 14.74 14.74 14.74 14.74 -26.22 -26.22 -26.22 -26.22 -5.19 -5.19 -5.19 -5.19 -3.92 -3.92 -3.92 -3.92 34.13 34.13 34.126
Cash Ratio snapshot only 0.504
Debt Service Coverage snapshot only 0.403
Cash to Debt snapshot only 0.104
FCF to Debt snapshot only 0.031
Defensive Interval snapshot only 615.2 days
Efficiency & Turnover
Metric Trend 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 0.61 0.61 0.64 0.65 0.66 0.68 0.71 0.66 0.61 0.50 0.50 0.42 0.37 0.38 0.46 0.49 0.52 0.58 0.21 0.14 0.143
Inventory Turnover 6.14 6.15 5.12 5.26 5.37 5.51 4.67 4.25 3.78 3.04 2.95 2.58 2.26 2.23 3.15 3.18 3.33 3.67 2.16 1.29 1.286
Receivables Turnover 5.37 5.33 5.69 5.79 5.87 6.05 6.52 6.10 5.58 4.60 5.25 4.48 3.94 3.97 5.60 5.89 6.33 7.06 3.73 2.49 2.492
Payables Turnover 5.88 5.89 5.96 6.12 6.24 6.40 7.12 6.47 5.76 4.64 6.47 5.65 4.96 4.89 7.10 7.16 7.50 8.27 3.88 2.31 2.307
DSO 68 68 64 63 62 60 56 60 65 79 70 81 93 92 65 62 58 52 98 146 146.5 days
DIO 59 59 71 69 68 66 78 86 97 120 124 142 161 164 116 115 110 99 169 284 283.8 days
DPO 62 62 61 60 58 57 51 56 63 79 56 65 74 75 51 51 49 44 94 158 158.2 days
Cash Conversion Cycle 65 66 74 73 72 70 83 89 99 121 137 159 180 181 129 126 119 107 173 272 272.0 days
Fixed Asset Turnover snapshot only 22.034
Operating Cycle snapshot only 430.2 days
Cash Velocity snapshot only 1.712
Capital Intensity snapshot only 7.258
Growth (YoY)
Metric Trend 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 -2.9% -1.3% 1.8% 3.2% 3.5% 7.5% 2.9% -5.4% -14.7% -31.8% -40.8% -46.0% -48.0% -36.5% -19.6% -1.1% 20.9% 33.8% -54.1% -70.8% -70.77%
Net Income 68.0% 66.0% 19.3% 1.2% -19.9% 24.7% -1.8% -1.3% -1.9% -6.7% -17.1% -59.3% -41.8% 56.9% 80.9% 96.6% 95.6% 1.1% 5.9% 113.3% 113.29%
EPS 69.3% 67.2% 19.4% 3.0% -17.8% 27.2% -1.7% -1.2% -1.8% -6.7% -15.0% -56.8% -38.5% 57.7% 81.2% 97.3% 95.8% 1.1% 5.8% 129.3% 129.34%
FCF -77.9% -84.5% -1.0% -57.1% -1.9% -4.6% 10.7% -29.3% 2.7% 2.7% 1.7% 61.5% -86.1% -94.9% 4.7% 1.0% 4.8% 8.5% 1.9% -1.3% -1.27%
EBITDA 2.8% 1.7% 8.9% 2.3% -9.0% 12.5% -94.9% -76.7% -78.4% -1.4% 8.3% -49.5% -77.3% 2.2% 68.7% 7.3% 20.1% 1.3% -52.5% -84.2% -84.21%
Op. Income 5.9% 86.3% 9.4% -18.4% -27.1% 16.3% 91.6% 1.4% 1.4% 43.7% -32.4% -73.4% -79.0% -64.5% -12.2% 1.8% 3.5% 3.1% -72.5% -1.1% -1.07%
OCF Growth snapshot only 7.31%
Asset Growth snapshot only 7.13%
Debt Growth snapshot only -22.50%
Shares Change snapshot only -12.50%
Growth (CAGR)
Metric Trend 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 22.9% 22.4% 23.4% 24.3% 14.7% 8.7% 1.9% -3.8% -5.0% -10.2% -14.7% -19.2% -22.8% -22.5% -21.2% -20.4% -18.7% -16.6% -39.8% -46.2% -46.16%
Revenue 5Y 13.4% 11.7% 11.8% 12.2% 13.1% 14.6% 14.1% 12.7% 10.4% 6.1% 2.7% -0.4% -7.7% -11.0% -12.8% -13.8% -11.6% -9.2% -25.5% -31.4% -31.36%
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y 4.1% 2.1% 2.3% 2.9% 20.2% 30.9% -46.7% -9.7% -9.4% -19.8% -50.6% -64.5% -18.8% -7.2% -0.7% 1.2% 2.7% 95.2% -12.8% -12.80%
EBITDA 5Y 1.4% -1.1% -3.0% -3.4% -1.0% 3.4% -45.2% -25.6% -26.0% -12.7% -33.7% -38.9% 1.3% 18.9% 25.3% 28.9% 26.6% -16.2% -30.9% -30.87%
Gross Profit 3Y 15.3% 14.1% 14.5% 13.9% 11.0% 10.6% 7.5% 5.5% 4.7% -2.2% -8.8% -15.4% -19.5% -17.1% -14.1% -10.0% -6.1% -3.4% -29.4% -35.5% -35.47%
Gross Profit 5Y 4.0% 2.2% 2.3% 2.7% 4.3% 6.7% 8.6% 9.5% 9.3% 6.3% 2.6% -1.7% -5.4% -5.4% -6.0% -4.8% -2.5% -1.2% -17.7% -22.1% -22.10%
Op. Income 3Y -8.2% -12.7% -17.6% -18.6% -5.5% 31.2% 63.0% 2.0% 1.3% 46.1% 12.3% -19.1% -28.6% -15.9% 4.4% 22.6% 30.7% 27.8% -45.3%
Op. Income 5Y 9.7% -7.1% -15.0% -16.7% -14.9% -6.7% 1.7% 6.3% 6.0% 2.1% -6.2% -19.0% -15.9% 2.9% 20.8% 84.5% 62.0% 35.3% -19.3%
FCF 3Y -23.9% -45.3% -34.8% -43.5% -46.4% -30.5% -1.2% -9.1% -21.1% -40.5% -31.7% 32.1% 41.7% 47.7% 47.70%
FCF 5Y -14.0% -31.2% -28.3% -29.7% -31.0% -7.8% 0.4% -10.5% -20.6% -37.4% -12.8% -12.9% -23.1% -14.0% -4.3% -0.4% -0.44%
OCF 3Y -14.0% -27.6% -37.2% -19.8% -31.7% -34.5% -27.5% -3.0% -12.7% -23.6% -40.2% -37.9% 30.7% 4.4% 19.3% 21.3% 21.34%
OCF 5Y -7.5% -18.4% -27.4% -17.1% -20.2% -21.1% -6.0% 0.1% -10.1% -18.8% -5.8% -32.4% -14.5% -14.1% -22.3% -13.9% -5.8% -4.4% -4.41%
Assets 3Y 24.5% 24.5% 26.0% 26.0% 26.0% 26.0% -6.8% -6.8% -6.8% -6.8% -11.6% -11.6% -11.6% -11.6% -12.9% -12.9% -12.9% -12.9% -7.1% -7.1% -7.09%
Assets 5Y 12.6% 12.6% 13.2% 13.2% 13.2% 13.2% 10.7% 10.7% 10.7% 10.7% 7.2% 7.2% 7.2% 7.2% -9.5% -9.5% -9.5% -9.5% -7.1% -7.1% -7.15%
Equity 3Y -5.4% -5.4% -20.0% -20.0% -20.0% -20.0%
Book Value 3Y -6.8% -6.7% -21.6% -21.7% -21.8% -22.2%
Dividend 3Y 0.3% 58.4% 41.4% -2.0% -32.3% -38.0% -31.4% -21.5% -1.0%
Growth Quality
Metric Trend 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 0.78 0.79 0.71 0.63 0.83 0.91 0.75 0.49 0.43 0.20 0.07 0.01 0.06 0.31 0.61 0.78 0.72 0.66 0.82 0.84 0.843
Earnings Stability 0.41 0.51 0.56 0.51 0.40 0.27 0.66 0.56 0.45 0.45 0.67 0.61 0.48 0.15 0.00 0.00 0.00 0.02 0.28 0.40 0.396
Margin Stability 0.76 0.76 0.77 0.77 0.81 0.82 0.84 0.84 0.85 0.86 0.89 0.90 0.90 0.85 0.84 0.81 0.80 0.81 0.79 0.73 0.728
Rev. Growth Consistency 0.00 0.00 1.00 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.00 0.00 0.000
Earn. Growth Consistency 0.50 0.50 1.00 1.00 0.00 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 1.000
FCF Positive Streak 1 1 0 1 0 0 0 1 0 0 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.50 0.50 0.92 1.00 0.92 0.90 0.50 0.50 0.50 0.50 0.93 0.50 0.83 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.200
Earnings Smoothness
ROE Trend 0.13 0.18 -0.06 -0.08 -0.04 0.11
Gross Margin Trend 0.02 0.02 0.01 0.01 -0.01 -0.01 0.01 0.03 0.05 0.07 0.06 0.03 0.03 0.03 0.04 0.06 0.07 0.06 0.10 0.16 0.159
FCF Margin Trend -0.03 -0.04 -0.05 -0.03 -0.08 -0.07 -0.01 -0.01 0.04 0.10 0.04 0.02 0.00 -0.02 0.03 0.03 0.03 0.00 0.08 0.14 0.137
Sustainable Growth Rate
Internal Growth Rate 0.7% 18.5% 3.4% 3.41%
Cash Flow Quality
Metric Trend 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 -0.98 -0.66 -0.26 -0.46 0.13 0.79 -0.15 -0.14 -0.33 -0.30 -0.19 -0.09 -0.04 -0.06 -0.95 -4.23 -3.90 5.18 0.23 0.04 0.040
FCF/OCF 0.60 0.38 -0.07 0.43 3.32 1.54 0.47 0.44 0.79 0.89 0.82 0.72 0.59 0.51 0.91 0.87 0.85 0.84 0.78 0.80 0.799
FCF/Net Income snapshot only 0.032
OCF/EBITDA snapshot only 2.262
CapEx/Revenue 1.6% 1.7% 1.5% 1.5% 1.4% 1.2% 1.1% 1.1% 1.1% 1.1% 1.0% 1.0% 0.7% 0.7% 0.6% 0.8% 0.9% 1.0% 3.6% 4.4% 4.41%
CapEx/Depreciation snapshot only 0.286
Accruals Ratio -0.05 -0.04 -0.04 -0.05 -0.03 -0.00 -0.12 -0.10 -0.13 -0.21 -0.17 -0.19 -0.17 -0.09 -0.06 -0.04 -0.04 -0.03 0.12 0.74 0.742
Sloan Accruals snapshot only 0.204
Cash Flow Adequacy snapshot only 4.825
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend 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 1.0% 2.1% 1.9% 1.8% 1.1% 0.8% 1.0% 1.1% 1.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 81.30%
Dividend/Share $0.21 $0.28 $0.21 $0.14 $0.07 $0.07 $0.07 $0.07 $0.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $10.00
Payout Ratio 0.0% 0.0% 0.0% 0.02%
FCF Payout Ratio 21.1% 64.7% 28.9% 16.8% 21.2% 4.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.8% 0.75%
Total Payout Ratio 15.4% 0.7% 0.1% 0.14%
Div. Increase Streak 1 0 0 0 0 0 0 0 0 0 0
Chowder Number 0.07 3.17 2.03 0.02 -0.66 -0.73 -0.64 -0.47 0.05
Buyback Yield 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.5% 0.7% 1.5% 0.7% 0.1% 0.2% 0.2% 0.6% 0.2% 0.2% 0.2% 0.19%
Net Buyback Yield -0.2% -0.5% -0.2% -0.1% -0.1% -0.0% 0.0% 0.0% 0.3% 0.5% 0.7% 1.5% 0.7% 0.1% 0.2% 0.2% 0.6% 0.2% 0.2% 0.2% 0.19%
Total Shareholder Return 0.8% 1.6% 1.7% 1.7% 1.0% 0.8% 1.0% 1.1% 1.6% 0.5% 0.7% 1.5% 0.7% 0.1% 0.2% 0.2% 0.6% 0.2% 0.2% 0.2% 0.23%
DuPont Factors
Metric Trend 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) 0.84 0.76 0.87 0.98 0.94 0.99 1.03 1.03 1.08 1.21 1.77 1.67 1.53 1.47 0.71 0.26 0.77 0.50 25.77 48.06 48.058
Interest Burden (EBT/EBIT) -2.65 -4.46 -20.02 -11.79 -3.51 -0.90 1.90 2.26 2.42 1.66 4.85 2.64 2.62 -7.68 -1.45 -0.52 -0.16 0.16 1.73 -1.50 -1.495
EBIT Margin 0.02 0.01 0.00 0.01 0.01 0.03 -0.07 -0.06 -0.06 -0.16 -0.03 -0.09 -0.11 0.02 0.07 0.10 0.12 0.15 0.02 -0.08 -0.076
Asset Turnover 0.61 0.61 0.64 0.65 0.66 0.68 0.71 0.66 0.61 0.50 0.50 0.42 0.37 0.38 0.46 0.49 0.52 0.58 0.21 0.14 0.143
Equity Multiplier 8.66 8.66 11.69 11.69 11.69 11.69 54.97 54.97 54.97 54.97 -9.35 -9.35 -9.35 -9.35 -4.49 -4.49 -4.49 -4.49 -9.27 -9.27 -9.272
Per Share
Metric Trend 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) $-1.68 $-1.72 $-2.26 $-2.46 $-1.99 $-1.25 $-6.18 $-5.47 $-5.62 $-9.60 $-7.10 $-8.58 $-7.78 $-4.06 $-1.34 $-0.23 $-0.33 $0.22 $6.38 $29.45 $29.45
Book Value/Share $6.84 $6.84 $4.40 $4.38 $4.33 $4.26 $-2.14 $-2.13 $-2.12 $-2.10 $-8.52 $-8.51 $-8.38 $-8.37 $-10.32 $-8.20 $-9.81 $-8.03 $1.24 $1.15 $20.40
Tangible Book/Share $-36.94 $-36.93 $-35.99 $-35.83 $-35.45 $-34.83 $-30.87 $-30.80 $-30.56 $-30.36 $-32.55 $-32.52 $-32.04 $-31.98 $-29.24 $-23.22 $-27.77 $-22.73 $-5.99 $-5.59 $-5.59
Revenue/Share $41.93 $41.60 $41.99 $42.57 $42.67 $43.23 $42.40 $39.60 $35.91 $29.41 $24.66 $21.04 $18.24 $18.34 $19.48 $16.25 $20.90 $19.08 $8.71 $5.43 $17.78
FCF/Share $1.00 $0.43 $-0.04 $0.48 $-0.87 $-1.53 $0.43 $0.34 $1.47 $2.59 $1.12 $0.53 $0.20 $0.13 $1.15 $0.84 $1.09 $0.96 $1.14 $0.95 $1.00
OCF/Share $1.65 $1.14 $0.60 $1.13 $-0.26 $-0.99 $0.91 $0.76 $1.85 $2.91 $1.37 $0.75 $0.34 $0.26 $1.26 $0.97 $1.28 $1.15 $1.46 $1.19 $1.26
Cash/Share $2.56 $2.56 $1.76 $1.75 $1.74 $1.71 $1.79 $1.79 $1.77 $1.76 $2.56 $2.56 $2.52 $2.52 $2.62 $2.08 $2.49 $2.03 $3.40 $3.17 $11.20
EBITDA/Share $4.71 $4.43 $3.98 $3.95 $4.21 $4.81 $0.20 $0.90 $0.90 $-1.90 $1.82 $0.45 $0.20 $2.24 $3.01 $2.92 $3.99 $3.97 $1.39 $0.53 $0.53
Debt/Share $47.54 $47.51 $47.42 $47.22 $46.71 $45.90 $46.39 $46.27 $45.92 $45.61 $43.92 $43.88 $43.23 $43.15 $43.47 $34.52 $41.29 $33.80 $32.80 $30.58 $30.58
Net Debt/Share $44.98 $44.96 $45.66 $45.46 $44.98 $44.19 $44.60 $44.48 $44.14 $43.85 $41.35 $41.32 $40.70 $40.63 $40.86 $32.44 $38.81 $31.77 $29.39 $27.41 $27.41
Academic Models
Metric Trend 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 Z-Score 0.477
Altman Z-Prime snapshot only 2.368
Piotroski F-Score 5 4 4 4 2 4 5 5 4 4 3 3 4 5 5 6 6 7 5 7 7
Beneish M-Score -2.89 -2.77 -2.65 -2.65 -2.54 -2.49 -3.51 -3.46 -3.52 -3.58 -3.52 -3.62 -3.73 -3.39 -2.94 -2.95 -2.86 -2.63 0.23 0.232
Ohlson O-Score snapshot only -7.799
Net-Net WC snapshot only $-13.87
EVA snapshot only $-2074155857.34
Credit
Metric Trend 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 CCC
Credit Score 17.11 17.17 15.11 16.10 14.87 14.94 18.55 18.59 18.37 20.00 15.97 16.15 15.97 17.99 20.00 20.00 20.00 20.00 20.63 18.37 18.371
Credit Grade snapshot only 17
Credit Trend snapshot only -1.629
Implied Spread (bps) snapshot only 1200.000
Industry Credit Rank snapshot only 5
Sector Credit Rank snapshot only 5

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