$274.91

+9.47 (+3.57%)

Weekly Expected Move ±9.1%

$211 $234 $258 $281 $305

NYSE · Healthcare · Medical - Distribution · Alpha Radar Sell · Power 39 · $53.5B mcap · 184M float · 0.913% 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.

NARROW EDGE

55.1 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 38.9%

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. COR has a Narrow competitive edge (55.1/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 38.9% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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

$331

Low

$362

Avg Target

$412

High

Based on 3 analysts since May 6, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 33Hold: 12Sell: 1Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$365.00

Analysts5

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-11	Wells Fargo	Stephen Baxter	$429	$331	-98	+26.8%	$261.08
2026-05-08	Morgan Stanley	—	$380	$342	-38	+28.8%	$265.58
2026-05-07	UBS	—	$415	$412	-3	+60.9%	$256.01
2026-04-08	Evercore ISI	—	$420	$360	-60	+10.8%	$324.93
2026-03-17	Morgan Stanley	—	$400	$380	-20	+13.7%	$334.15
2026-02-13	Barclays	—	$400	$425	+25	+21.1%	$351.06
2026-02-10	Wells Fargo	—	$354	$429	+75	+18.1%	$363.27
2026-02-05	Evercore ISI	—	$400	$420	+20	+18.4%	$354.83
2026-01-29	Morgan Stanley	—	$330	$400	+70	+14.1%	$350.54
2026-01-22	Jefferies	Brian Tanquilut	Initiated	$440	—	+25.1%	$351.75
2026-01-13	Robert W. Baird	Eric Coldwell	$392	$415	+23	+20.2%	$345.30
2025-12-16	Robert W. Baird	—	$283	$392	+109	+13.4%	$345.64
2025-12-08	Barclays	—	Initiated	$400	—	+18.4%	$337.82
2025-11-07	UBS	Kevin Caliendo	$380	$415	+35	+14.1%	$363.58
2025-11-06	Evercore ISI	—	$340	$400	+60	+13.6%	$352.13
2025-10-30	Mizuho Securities	Steven Valiquette	$334	$340	+6	+2.1%	$333.17
2025-10-27	UBS	—	Initiated	$380	—	+13.8%	$334.00
2025-10-16	Mizuho Securities	Steven Valiquette	Initiated	$334	—	+4.5%	$319.61
2025-10-08	Evercore ISI	—	Initiated	$340	—	+10.1%	$308.71
2025-08-13	Wells Fargo	Stephen Baxter	Initiated	$354	—	+22.4%	$289.15
2025-07-16	Morgan Stanley	Erin Wright	$288	$330	+42	+11.6%	$295.68
2025-04-15	Morgan Stanley	Erin Wright	Initiated	$288	—	+1.2%	$284.54
2024-09-18	Citigroup	Daniel Grosslight	Initiated	$284	—	+23.8%	$229.34
2024-09-18	Bank of America Securities	Allen Lutz	Initiated	$245	—	+4.5%	$234.53
2024-09-06	Robert W. Baird	David Rodgers	$287	$283	-4	+19.8%	$236.24
2024-08-01	Robert W. Baird	David Rodgers	$280	$287	+7	+20.6%	$237.88
2024-05-29	Robert W. Baird	David Rodgers	$275	$280	+5	+29.5%	$216.21
2024-04-05	Robert W. Baird	David Rodgers	Initiated	$275	—	+13.6%	$242.04
2024-04-04	Argus Research	David Toung	Initiated	$270	—	+9.8%	$245.80

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

Rating Change History

Date	From	To
2026-04-24	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.

★ ★ ★ ★ ★ 51 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

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. COR scores highest in Safety (100/100) and lowest in Profitability (28/100). 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

4.95

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗

Beneish M-Score

-2.42

Unlikely Manipulator

Ohlson O-Score

-5.68

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

A-

Score: 68.5/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 0.89x

Accruals: 0.4%

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. COR scores 4.95, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. 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. COR 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. COR's score of -2.42 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. COR's implied 0.3% 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. COR receives an estimated rating of A- (score: 68.5/100), 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). COR'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

20.98x

PEG

0.41x

P/S

0.16x

P/B

15.74x

P/FCF

39.39x

P/OCF

26.97x

EV/EBITDA

16.53x

EV/Revenue

0.21x

EV/EBIT

22.12x

EV/FCF

43.47x

Earnings Yield

4.15%

FCF Yield

2.54%

Shareholder Yield

0.75%

Graham Number

$47.60

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 21.0x earnings, COR commands a growth premium. Graham's intrinsic value formula yields $47.60 per share, 478% 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

0.727

NI / EBT

Interest Burden

1.145

EBT / EBIT

EBIT Margin

0.009

EBIT / Rev

Asset Turnover

4.575

Rev / Assets

Equity Multiplier

66.711

Assets / Equity

ROE

236.7%

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. COR's ROE of 236.7% is driven by financial leverage (equity multiplier: 66.71x). 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

18.12%

Fair P/E

44.73x

Intrinsic Value

$583.53

Price/Value

0.54x

Margin of Safety

46.17%

Premium

-46.17%

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 COR's realized 18.1% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $583.53, COR appears undervalued with a 46% margin of safety. The adjusted fair P/E of 44.7x compares to the current market P/E of 21.0x.

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

$275.05

Median 1Y

$320.54

5th Pctile

$203.48

95th Pctile

$504.83

Ann. Volatility

27.0%

Analyst Target

$365.00

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
Robert P. Mauch President and Chief Executive Officer	$1,350,000	$12,000,218	$18,256,227
Steven H. Collis Executive Chairman	$1,000,000	$6,000,230	$9,680,235
James F. Cleary Executive Vice President and Chief Financial Officer	$926,137	$3,800,000	$6,521,727
Elizabeth S. Campbell Executive Vice President and Chief Legal Officer	$769,205	$2,900,160	$5,176,668
Silvana Battaglia Human tive Vice President and Chief Human Resources Officer	$664,849	$1,700,454	$3,663,393

CEO Pay Ratio

143:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $18,256,227

Avg Employee Cost (SGA/emp): $127,330

Employees: 51,000

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

51,000

+10.9% YoY

Revenue / Employee

$6,300,644

Rev: $321,332,819,000

Profit / Employee

$30,474

NI: $1,554,169,000

SGA / Employee

$127,330

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	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	Q2'26	Current
ROE	-3.5%	-5.0%	-5.2%	-5.6%	-6.0%	-51.1%	-52.1%	-48.7%	-50.9%	15.0%	16.1%	16.0%	16.0%	2.6%	2.4%	2.9%	3.2%	1.4%	1.5%	2.4%	2.37%
ROA	-9.0%	3.0%	3.2%	3.4%	3.6%	3.0%	3.0%	2.8%	3.0%	2.9%	3.1%	3.1%	3.1%	2.3%	2.2%	2.6%	2.9%	2.2%	2.3%	3.5%	3.55%
ROIC	2.6%	37.5%	39.7%	42.4%	43.5%	89.2%	90.3%	84.1%	91.9%	69.1%	73.7%	83.9%	83.7%	99.3%	95.6%	99.0%	1.1%	31.6%	34.6%	38.9%	38.90%
ROCE	-41.5%	15.0%	15.6%	16.7%	16.1%	18.4%	18.3%	18.2%	18.8%	18.5%	19.8%	18.2%	18.8%	17.4%	16.3%	20.3%	22.9%	14.3%	14.8%	16.3%	16.31%
Gross Margin	3.5%	3.5%	3.5%	3.9%	3.4%	3.2%	3.4%	3.6%	3.3%	3.3%	3.4%	3.3%	3.2%	3.1%	3.1%	4.1%	3.3%	3.1%	3.3%	4.2%	4.24%
Operating Margin	1.2%	1.0%	1.1%	1.4%	0.8%	0.7%	1.0%	0.9%	1.0%	0.7%	1.1%	1.3%	0.9%	0.2%	0.9%	1.4%	1.2%	1.0%	1.2%	1.7%	1.72%
Net Margin	0.5%	0.7%	0.8%	0.9%	0.7%	0.5%	0.8%	0.7%	0.7%	0.5%	0.8%	0.6%	0.7%	0.0%	0.6%	1.0%	0.9%	-0.4%	0.7%	2.1%	2.09%
EBITDA Margin	1.4%	1.3%	1.4%	1.7%	1.2%	1.0%	1.3%	1.6%	1.4%	1.2%	1.3%	1.2%	1.3%	0.6%	1.2%	1.8%	1.6%	0.2%	1.2%	2.0%	2.05%
FCF Margin	1.3%	1.0%	1.0%	1.2%	0.9%	0.9%	0.9%	1.0%	1.1%	0.7%	0.7%	0.2%	0.8%	1.3%	0.0%	1.4%	0.6%	1.0%	1.1%	0.5%	0.47%
OCF Margin	1.4%	1.2%	1.2%	1.5%	1.1%	1.1%	1.1%	1.2%	1.3%	1.5%	1.5%	0.9%	1.5%	1.2%	-0.0%	1.3%	0.6%	1.2%	1.3%	0.7%	0.69%
ROE 3Y Avg	snapshot only																				2.62%
ROA 3Y Avg	snapshot only																				2.94%
ROIC 3Y Avg	snapshot only																				2.59%
ROIC Economic	snapshot only																				38.90%
Cash ROA	snapshot only																				2.97%
Cash ROIC	snapshot only																				28.95%
CROIC	snapshot only																				19.82%
NOPAT Margin	snapshot only																				0.93%
Pretax Margin	snapshot only																				1.07%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				2.19%
SBC / Revenue	snapshot only																				0.03%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	-6.21	15.95	17.02	18.66	16.03	16.53	19.60	20.12	23.22	20.58	21.84	26.01	23.99	29.58	31.17	31.87	30.75	38.93	40.59	24.08	20.984
P/S Ratio	0.11	0.11	0.12	0.14	0.12	0.12	0.14	0.13	0.15	0.14	0.15	0.17	0.16	0.15	0.14	0.17	0.18	0.19	0.20	0.19	0.163
P/B Ratio	-27.69	109.99	123.02	144.25	132.16	-96.91	-116.98	-112.23	-135.36	68.80	78.11	92.31	85.30	69.10	67.37	83.54	90.31	40.12	43.75	40.70	15.741
P/FCF	9.07	11.03	12.64	11.30	14.32	12.73	16.48	13.29	14.05	19.99	20.67	105.95	20.48	11.96	456.38	12.52	31.11	18.86	18.29	39.39	39.392
P/OCF	7.87	9.21	10.46	9.62	11.58	10.39	13.30	11.17	12.07	9.18	9.98	18.69	10.33	12.81	—	13.13	33.49	15.61	15.38	26.97	26.966
EV/EBITDA	-5.85	9.88	10.27	10.90	10.25	9.77	11.66	11.06	12.20	10.62	11.63	14.35	13.27	14.41	13.94	14.86	14.84	17.87	18.94	16.53	16.525
EV/Revenue	0.11	0.13	0.14	0.16	0.14	0.13	0.15	0.14	0.16	0.15	0.16	0.18	0.16	0.16	0.15	0.18	0.19	0.21	0.22	0.21	0.206
EV/EBIT	-5.27	11.98	12.71	13.62	13.07	12.61	15.11	14.65	16.86	15.00	15.77	20.12	18.14	20.54	21.40	21.16	20.30	24.96	26.04	22.12	22.124
EV/FCF	8.88	12.88	14.54	12.75	16.33	13.78	17.60	14.24	14.88	21.22	21.78	110.78	21.49	12.30	469.55	12.81	31.78	20.85	20.05	43.47	43.470
Earnings Yield	-16.1%	6.3%	5.9%	5.4%	6.2%	6.0%	5.1%	5.0%	4.3%	4.9%	4.6%	3.8%	4.2%	3.4%	3.2%	3.1%	3.3%	2.6%	2.5%	4.2%	4.15%
FCF Yield	11.0%	9.1%	7.9%	8.9%	7.0%	7.9%	6.1%	7.5%	7.1%	5.0%	4.8%	0.9%	4.9%	8.4%	0.2%	8.0%	3.2%	5.3%	5.5%	2.5%	2.54%
PEG Ratio	snapshot only																				0.410
EV/OCF	snapshot only																				29.757
EV/Gross Profit	snapshot only																				5.943
Acquirers Multiple	snapshot only																				16.121
Shareholder Yield	snapshot only																				0.75%
Graham Number	snapshot only																				$47.60

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	0.98	0.94	0.94	0.94	0.94	0.91	0.91	0.91	0.91	0.88	0.88	0.88	0.88	0.88	0.88	0.88	0.88	0.90	0.90	0.90	0.903
Quick Ratio	0.60	0.57	0.57	0.57	0.57	0.55	0.55	0.55	0.55	0.52	0.52	0.52	0.52	0.53	0.53	0.53	0.53	0.55	0.55	0.55	0.549
Debt/Equity	-4.91	29.93	29.93	29.93	29.93	-19.68	-19.68	-19.68	-19.68	9.17	9.17	9.17	9.17	6.79	6.79	6.79	6.79	7.13	7.13	7.13	7.127
Net Debt/Equity	—	18.52	18.52	18.52	18.52	—	—	—	—	4.21	4.21	4.21	4.21	1.94	1.94	1.94	1.94	4.21	4.21	4.21	4.213
Debt/Assets	0.09	0.12	0.12	0.12	0.12	0.10	0.10	0.10	0.10	0.08	0.08	0.08	0.08	0.07	0.07	0.07	0.07	0.14	0.14	0.14	0.140
Debt/EBITDA	-1.06	2.30	2.17	2.00	2.04	1.83	1.84	1.81	1.67	1.33	1.30	1.36	1.36	1.38	1.37	1.18	1.09	2.87	2.81	2.62	2.622
Net Debt/EBITDA	0.12	1.42	1.34	1.24	1.26	0.74	0.75	0.73	0.68	0.61	0.59	0.63	0.62	0.39	0.39	0.34	0.31	1.70	1.66	1.55	1.550
Interest Coverage	-27.90	13.72	12.58	12.25	11.73	11.14	11.65	11.08	11.23	11.10	12.19	10.60	12.29	11.01	10.99	11.99	9.68	7.48	6.56	6.46	6.459
Equity Multiplier	-52.73	256.71	256.71	256.71	256.71	-195.18	-195.18	-195.18	-195.18	119.84	119.84	119.84	119.84	103.88	103.88	103.88	103.88	50.79	50.79	50.79	50.789
Cash Ratio	snapshot only																				0.076
Debt Service Coverage	snapshot only																				8.648
Cash to Debt	snapshot only																				0.409
FCF to Debt	snapshot only																				0.145
Defensive Interval	snapshot only																				1502.7 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	4.90	4.21	4.35	4.52	4.65	4.19	4.25	4.35	4.47	4.40	4.56	4.64	4.77	4.53	4.68	4.79	4.88	4.47	4.53	4.57	4.575
Inventory Turnover	16.75	14.81	15.28	15.84	16.31	14.89	15.10	15.46	15.90	15.35	15.90	16.20	16.63	15.61	16.11	16.45	16.79	15.72	15.93	16.07	16.069
Receivables Turnover	15.58	13.37	13.81	14.35	14.76	13.03	13.21	13.52	13.90	13.32	13.80	14.05	14.42	13.13	13.54	13.85	14.14	13.09	13.27	13.39	13.389
Payables Turnover	6.59	5.94	6.13	6.35	6.54	5.89	5.97	6.11	6.29	5.89	6.10	6.22	6.38	5.88	6.07	6.20	6.32	5.88	5.96	6.01	6.006
DSO	23	27	26	25	25	28	28	27	26	27	26	26	25	28	27	26	26	28	28	27	27.3 days
DIO	22	25	24	23	22	25	24	24	23	24	23	23	22	23	23	22	22	23	23	23	22.7 days
DPO	55	61	60	57	56	62	61	60	58	62	60	59	57	62	60	59	58	62	61	61	60.8 days
Cash Conversion Cycle	-10	-10	-9	-9	-9	-9	-9	-9	-9	-11	-10	-10	-10	-11	-11	-10	-10	-11	-11	-11	-10.8 days
Fixed Asset Turnover	snapshot only																				80.410
Operating Cycle	snapshot only																				50.0 days
Cash Velocity	snapshot only																				74.793
Capital Intensity	snapshot only																				0.233

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	9.7%	12.7%	13.6%	17.0%	15.7%	11.5%	9.4%	7.8%	7.7%	9.9%	12.3%	11.7%	11.6%	12.1%	11.6%	12.2%	11.6%	9.3%	7.4%	5.9%	5.95%
Net Income	-3.4%	1.5%	1.5%	1.5%	1.5%	10.3%	7.1%	-6.4%	-8.3%	2.7%	8.0%	14.6%	9.9%	-13.5%	-25.2%	-8.6%	2.2%	3.0%	16.4%	50.5%	50.51%
EPS	-3.3%	1.4%	1.5%	1.5%	1.5%	10.8%	9.7%	-2.8%	-5.0%	6.0%	10.4%	16.3%	12.3%	-12.2%	-22.7%	-5.7%	4.7%	6.4%	16.3%	50.3%	50.29%
FCF	1.1%	21.3%	-16.4%	1.2%	-19.6%	-1.0%	-5.4%	-14.2%	35.5%	-18.6%	-4.1%	-81.4%	-22.2%	1.1%	-95.2%	8.5%	-13.7%	-14.0%	36.8%	-63.8%	-63.84%
EBITDA	-3.5%	1.6%	1.7%	1.8%	1.8%	7.1%	0.9%	-5.6%	3.7%	15.2%	18.9%	11.4%	3.4%	-11.2%	-13.0%	5.9%	14.1%	17.5%	18.9%	10.3%	10.31%
Op. Income	-4.7%	1.5%	1.5%	1.6%	1.6%	0.5%	-3.9%	-18.1%	-6.3%	-1.1%	7.4%	32.9%	22.5%	6.4%	-6.2%	-10.5%	0.5%	43.8%	64.0%	65.3%	65.31%
OCF Growth	snapshot only																				-44.63%
Asset Growth	snapshot only																				14.14%
Equity Growth	snapshot only																				1.33%
Debt Growth	snapshot only																				1.45%
Shares Change	snapshot only																				0.15%
Dividend Growth	snapshot only																				7.85%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	7.7%	8.4%	8.5%	9.5%	10.1%	9.9%	9.9%	10.0%	10.9%	11.4%	11.8%	12.1%	11.6%	11.2%	11.1%	10.5%	10.2%	10.4%	10.4%	9.9%	9.91%
Revenue 5Y	7.1%	7.8%	8.3%	8.9%	9.3%	9.3%	9.2%	9.2%	9.2%	9.3%	9.5%	9.6%	9.9%	10.4%	10.7%	10.8%	11.2%	11.1%	10.9%	10.9%	10.86%
EPS 3Y	—	-1.4%	11.2%	23.0%	24.3%	25.6%	38.9%	1.2%	2.7%	—	—	—	—	1.0%	-2.2%	2.1%	3.8%	-0.3%	-0.2%	18.1%	18.12%
EPS 5Y	—	3.0%	4.8%	9.4%	17.7%	33.7%	12.5%	14.2%	10.1%	2.4%	10.7%	16.0%	15.4%	13.1%	18.0%	2.6%	4.9%	—	—	—	—
Net Income 3Y	—	-2.4%	10.7%	22.9%	24.4%	25.7%	38.6%	0.7%	2.5%	—	—	—	—	-0.7%	-4.7%	-0.7%	1.0%	-2.9%	-2.1%	16.4%	16.38%
Net Income 5Y	—	1.5%	3.7%	8.4%	16.7%	32.6%	10.9%	12.3%	8.4%	1.0%	9.4%	14.8%	14.2%	12.0%	16.5%	1.4%	3.9%	—	—	—	—
EBITDA 3Y	—	13.4%	13.5%	23.7%	24.0%	24.2%	30.8%	24.8%	29.4%	—	—	—	—	3.1%	1.4%	3.7%	6.9%	6.3%	7.1%	9.2%	9.18%
EBITDA 5Y	—	10.1%	10.2%	10.0%	8.7%	4.9%	5.0%	7.2%	8.9%	12.5%	11.9%	14.8%	15.4%	14.4%	18.3%	18.0%	20.7%	—	—	—	—
Gross Profit 3Y	9.3%	14.6%	16.3%	18.4%	18.9%	17.3%	18.3%	18.9%	19.8%	19.8%	19.3%	18.1%	14.4%	11.0%	8.4%	8.1%	8.5%	9.5%	9.9%	10.5%	10.52%
Gross Profit 5Y	8.5%	10.2%	11.7%	12.8%	13.2%	12.8%	12.6%	12.8%	12.7%	14.0%	13.9%	13.0%	13.3%	13.1%	13.7%	15.7%	16.4%	16.0%	15.6%	15.5%	15.48%
Op. Income 3Y	—	17.7%	17.7%	34.6%	31.6%	28.6%	37.9%	22.6%	26.0%	—	—	—	—	1.9%	-1.1%	-0.8%	4.9%	14.8%	18.2%	25.3%	25.30%
Op. Income 5Y	—	5.6%	0.6%	4.9%	7.9%	6.8%	6.5%	6.2%	5.2%	10.1%	11.0%	21.6%	21.2%	17.5%	21.5%	17.0%	19.8%	—	—	—	—
FCF 3Y	12.9%	27.5%	12.2%	8.0%	0.7%	2.8%	6.4%	8.0%	30.7%	-0.8%	-8.8%	-29.2%	-5.4%	18.7%	-64.7%	14.8%	-3.1%	13.3%	20.6%	-14.0%	-13.97%
FCF 5Y	-0.3%	-3.9%	7.9%	15.8%	16.6%	16.3%	5.9%	29.0%	9.4%	10.8%	5.1%	-27.5%	1.5%	12.9%	-43.9%	17.3%	8.4%	11.8%	6.8%	4.0%	3.95%
OCF 3Y	11.6%	23.6%	11.8%	8.9%	2.9%	4.9%	8.3%	9.2%	27.1%	21.0%	11.3%	15.8%	13.4%	9.3%	—	7.1%	-11.9%	12.8%	18.9%	-7.9%	-7.89%
OCF 5Y	-0.2%	-3.5%	5.6%	11.8%	11.5%	12.4%	5.6%	22.4%	8.8%	22.6%	16.8%	-0.1%	13.0%	8.3%	—	12.9%	2.0%	11.9%	7.6%	6.5%	6.51%
Assets 3Y	7.8%	15.0%	15.0%	15.0%	15.0%	13.0%	13.0%	13.0%	13.0%	12.2%	12.2%	12.2%	12.2%	5.4%	5.4%	5.4%	5.4%	10.6%	10.6%	10.6%	10.63%
Assets 5Y	9.8%	11.3%	11.3%	11.3%	11.3%	9.9%	9.9%	9.9%	9.9%	10.7%	10.7%	10.7%	10.7%	11.4%	11.4%	11.4%	11.4%	11.6%	11.6%	11.6%	11.58%
Equity 3Y	—	-57.6%	-57.6%	-57.6%	-57.6%	—	—	—	—	—	—	—	—	42.5%	42.5%	42.5%	42.5%	—	—	—	—
Book Value 3Y	—	-57.2%	-57.4%	-57.6%	-57.7%	—	—	—	—	—	—	—	—	44.9%	46.3%	46.5%	46.4%	—	—	—	—
Dividend 3Y	3.8%	3.3%	2.7%	2.5%	2.3%	2.2%	1.5%	1.6%	1.0%	0.7%	2.0%	2.2%	2.9%	3.2%	4.0%	4.1%	4.1%	4.4%	4.3%	4.1%	4.08%

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.99	0.97	0.96	0.94	0.94	0.97	0.97	0.96	0.96	0.97	0.96	0.96	0.98	0.98	0.98	0.99	0.99	1.00	1.00	1.00	0.996
Earnings Stability	0.42	0.11	0.12	0.07	0.05	0.00	0.00	0.00	0.00	0.04	0.10	0.06	0.06	0.25	0.27	0.17	0.19	0.42	0.40	0.53	0.528
Margin Stability	0.96	0.93	0.91	0.88	0.89	0.90	0.89	0.87	0.89	0.89	0.89	0.89	0.91	0.93	0.91	0.90	0.90	0.91	0.91	0.92	0.922
Rev. Growth Consistency	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
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	0.00	0.00	0.00	1.00	0.50	0.50	0.50	0.500
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	0.20	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.99	0.97	0.94	0.96	0.95	0.90	0.97	0.99	0.99	0.93	0.50	0.500
Earnings Smoothness	—	—	—	—	—	0.90	0.93	0.93	0.91	0.97	0.92	0.86	0.91	0.85	0.71	0.91	0.98	0.97	0.85	0.60	0.597
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-1.81	-1.79	-1.39	-1.395
Gross Margin Trend	0.00	0.00	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	-0.00	-0.00	-0.00	-0.00	-0.00	0.00	0.00	0.00	0.00	0.00	0.001
FCF Margin Trend	0.00	-0.00	-0.00	0.00	-0.00	-0.00	-0.00	0.00	0.00	-0.00	-0.00	-0.01	-0.00	0.00	-0.01	0.01	-0.00	0.00	0.01	-0.00	-0.003
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	11.6%	12.6%	12.4%	12.4%	1.9%	1.7%	2.2%	2.5%	1.0%	1.1%	1.9%	1.94%
Internal Growth Rate	—	2.4%	2.5%	2.7%	2.9%	2.3%	2.4%	2.2%	2.3%	2.3%	2.5%	2.5%	2.5%	1.7%	1.5%	2.0%	2.3%	1.6%	1.7%	3.0%	3.00%

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	-0.79	1.73	1.63	1.94	1.38	1.59	1.47	1.80	1.92	2.24	2.19	1.39	2.32	2.31	-0.09	2.43	0.92	2.49	2.64	0.89	0.893
FCF/OCF	0.87	0.84	0.83	0.85	0.81	0.82	0.81	0.84	0.86	0.46	0.48	0.18	0.50	1.07	-0.80	1.05	1.08	0.83	0.84	0.68	0.685
FCF/Net Income	snapshot only																				0.611
OCF/EBITDA	snapshot only																				0.555
CapEx/Revenue	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.1%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.22%
CapEx/Depreciation	snapshot only																				0.692
Accruals Ratio	-0.16	-0.02	-0.02	-0.03	-0.01	-0.02	-0.01	-0.02	-0.03	-0.04	-0.04	-0.01	-0.04	-0.03	0.02	-0.04	0.00	-0.03	-0.04	0.00	0.004
Sloan Accruals	snapshot only																				-0.001
Cash Flow Adequacy	snapshot only																				1.934
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	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	Q2'26	Current
Dividend Yield	1.6%	1.5%	1.4%	1.2%	1.3%	1.4%	1.2%	1.2%	1.0%	1.1%	1.0%	0.9%	0.9%	0.9%	1.0%	0.8%	0.7%	0.7%	0.7%	0.7%	0.85%
Dividend/Share	$1.73	$1.74	$1.78	$1.80	$1.83	$1.87	$1.89	$1.94	$1.94	$1.96	$2.01	$2.04	$2.07	$2.08	$2.16	$2.18	$2.21	$2.25	$2.32	$2.35	$2.35
Payout Ratio	—	23.8%	23.3%	22.1%	21.1%	23.1%	22.6%	24.4%	23.5%	22.8%	21.7%	22.1%	22.3%	27.6%	30.2%	25.1%	22.7%	28.1%	27.9%	18.0%	18.01%
FCF Payout Ratio	14.1%	16.5%	17.3%	13.4%	18.8%	17.7%	19.0%	16.2%	14.2%	22.2%	20.5%	90.1%	19.0%	11.2%	4.4%	9.9%	23.0%	13.6%	12.5%	29.5%	29.46%
Total Payout Ratio	—	29.1%	24.9%	22.8%	34.5%	51.5%	97.2%	1.0%	91.1%	90.5%	62.3%	65.9%	90.2%	1.3%	1.4%	1.1%	72.3%	56.1%	30.9%	18.0%	18.01%
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	0.07	0.08	0.08	0.09	0.09	0.08	0.05	0.05	0.03	0.03	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.08	0.09	0.086
Buyback Yield	0.4%	0.3%	0.1%	0.0%	0.8%	1.7%	3.8%	3.9%	2.9%	3.3%	1.9%	1.7%	2.8%	3.3%	3.4%	2.8%	1.6%	0.7%	0.1%	0.0%	0.00%
Net Buyback Yield	-0.7%	-0.5%	-0.6%	-0.4%	0.4%	1.4%	3.6%	3.8%	2.8%	3.1%	1.7%	1.6%	2.8%	3.3%	3.4%	2.7%	1.6%	0.7%	0.0%	-0.0%	-0.02%
Total Shareholder Return	0.8%	1.0%	0.8%	0.8%	1.8%	2.8%	4.7%	5.0%	3.8%	4.2%	2.7%	2.4%	3.7%	4.2%	4.4%	3.5%	2.3%	1.4%	0.7%	0.7%	0.73%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	0.84	0.69	0.70	0.70	0.78	0.78	0.79	0.82	0.81	0.81	0.79	0.80	0.80	0.75	0.76	0.74	0.74	0.69	0.69	0.73	0.727
Interest Burden (EBT/EBIT)	1.04	0.93	0.92	0.92	0.91	0.91	0.91	0.83	0.85	0.85	0.86	0.92	0.90	0.90	0.88	0.88	0.88	0.84	0.84	1.15	1.145
EBIT Margin	-0.02	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	0.01	0.01	0.01	0.01	0.01	0.01	0.009
Asset Turnover	4.90	4.21	4.35	4.52	4.65	4.19	4.25	4.35	4.47	4.40	4.56	4.64	4.77	4.53	4.68	4.79	4.88	4.47	4.53	4.57	4.575
Equity Multiplier	38.75	-164.88	-164.88	-164.88	-164.88	-1714.56	-1714.56	-1714.56	-1714.56	512.96	512.96	512.96	512.96	111.02	111.02	111.02	111.02	66.71	66.71	66.71	66.711

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$-17.92	$7.30	$7.64	$8.15	$8.70	$8.09	$8.38	$7.92	$8.27	$8.58	$9.25	$9.21	$9.28	$7.53	$7.15	$8.68	$9.72	$8.02	$8.32	$13.04	$13.04
Book Value/Share	$-4.02	$1.06	$1.06	$1.05	$1.05	$-1.38	$-1.40	$-1.42	$-1.42	$2.57	$2.59	$2.59	$2.61	$3.23	$3.31	$3.31	$3.31	$7.78	$7.72	$7.72	$18.43
Tangible Book/Share	$-45.15	$-66.71	$-66.60	$-66.34	$-66.42	$-62.52	$-63.62	$-64.26	$-64.23	$-66.29	$-66.81	$-67.03	$-67.40	$-63.28	$-64.93	$-64.96	$-64.91	$-82.22	$-81.62	$-81.60	$-81.60
Revenue/Share	$978.03	$1015.08	$1047.04	$1083.38	$1116.12	$1136.45	$1171.95	$1211.92	$1244.89	$1288.99	$1345.54	$1374.59	$1418.82	$1467.71	$1553.34	$1590.17	$1621.96	$1657.22	$1667.93	$1682.23	$1689.48
FCF/Share	$12.27	$10.57	$10.30	$13.45	$9.73	$10.51	$9.97	$11.98	$13.66	$8.83	$9.77	$2.26	$10.87	$18.63	$0.49	$22.09	$9.60	$16.54	$18.47	$7.97	$8.01
OCF/Share	$14.15	$12.65	$12.44	$15.79	$12.04	$12.88	$12.36	$14.26	$15.90	$19.23	$20.25	$12.82	$21.55	$17.40	$-0.61	$21.07	$8.92	$19.99	$21.96	$11.65	$11.70
Cash/Share	$22.01	$12.08	$12.06	$12.02	$12.03	$16.14	$16.42	$16.59	$16.58	$12.74	$12.84	$12.88	$12.96	$15.64	$16.05	$16.06	$16.05	$22.66	$22.50	$22.49	$11.49
EBITDA/Share	$-18.63	$13.79	$14.58	$15.73	$15.51	$14.83	$15.06	$15.42	$16.66	$17.63	$18.30	$17.45	$17.60	$15.89	$16.46	$19.04	$20.57	$19.29	$19.55	$20.98	$20.98
Debt/Share	$19.72	$31.71	$31.65	$31.53	$31.57	$27.16	$27.64	$27.92	$27.90	$23.54	$23.72	$23.80	$23.93	$21.91	$22.48	$22.49	$22.48	$55.43	$55.03	$55.01	$55.01
Net Debt/Share	$-2.29	$19.62	$19.59	$19.51	$19.54	$11.03	$11.22	$11.33	$11.33	$10.79	$10.88	$10.91	$10.97	$6.27	$6.43	$6.43	$6.43	$32.77	$32.53	$32.52	$32.52

Academic Models

Metric	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	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	4.947
Altman Z-Prime	snapshot only																				0.930
Piotroski F-Score	6	6	6	7	6	6	6	5	5	7	7	7	7	7	5	8	7	8	8	6	6
Beneish M-Score	-3.19	-2.32	-2.30	-2.35	-2.10	-2.55	-2.58	-2.58	-2.62	-2.46	-2.45	-2.30	-2.46	-2.47	-2.21	-2.64	-2.40	-2.53	-2.59	-2.42	-2.415
Ohlson O-Score	snapshot only																				-5.679
Net-Net WC	snapshot only																				$-115.69
EVA	snapshot only																				$2272096393.09

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				A-
Credit Score	56.76	75.34	74.12	75.46	74.02	76.59	77.20	81.10	81.45	84.76	85.00	76.27	85.66	89.65	72.76	88.64	82.92	72.59	77.53	68.53	68.532
Credit Grade	snapshot only																				7
Credit Trend	snapshot only																				-20.107
Implied Spread (bps)	snapshot only																				175.000
Industry Credit Rank	snapshot only																				73
Sector Credit Rank	snapshot only																				63

COR 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