$144.37

+1.45 (+1.01%)

Weekly Expected Move ±7.3%

$123 $133 $144 $154 $165

NYSE · Industrials · Aerospace & Defense · Alpha Radar Buy · Power 64 · $2.2B mcap · 14M float · 1.47% daily turnover · Short 66% 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

61.6 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: 6.5% · 5Y Avg: 6.7%

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. DCO has a Narrow competitive edge (61.6/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Switching Costs. ROIC of 6.5% 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

Low

$150

Avg Target

$150

High

Based on 3 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 13Hold: 7Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$150.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-03-13	RBC Capital	Ken Herbert	$142	$150	+8	+19.1%	$125.91
2026-02-20	RBC Capital	—	$60	$142	+82	+12.4%	$126.30
2026-01-20	Goldman Sachs	—	Initiated	$132	—	+15.5%	$114.24
2025-05-07	Truist Financial	Michael Ciarmoli	Initiated	$76	—	+24.9%	$60.86
2022-12-09	RBC Capital	—	Initiated	$60	—	+28.8%	$46.59

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.

C-

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. DCO receives an overall rating of C-. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-03-04	C	C-
2026-02-23	C-	C
2026-01-13	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.

★ ★ ★ ★ ★ 33 Grade D

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. DCO scores highest in Safety (90/100) and lowest in Profitability (16/100). 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

3.87

Safe Zone

Piotroski F-Score

5/9

✗ ✗ ✗ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-2.37

Unlikely Manipulator

Ohlson O-Score

-7.01

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

Score: 43.8/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: 0.70x

Accruals: -0.8%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. DCO scores 3.87, 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. DCO scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. DCO's score of -2.37 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. DCO's implied 0.1% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. DCO receives an estimated rating of BB (score: 43.8/100), with a deteriorating trend.

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

-66.50x

PEG

0.34x

P/S

2.59x

P/B

3.24x

P/FCF

-54.60x

P/OCF

—

EV/EBITDA

476.26x

EV/Revenue

2.71x

EV/EBIT

-112.53x

EV/FCF

-62.88x

Earnings Yield

-1.65%

FCF Yield

-1.83%

Shareholder Yield

0.76%

Graham Number

—

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. DCO currently has negative earnings — the P/E ratio is not meaningful.

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

0.768

NI / EBT

Interest Burden

2.097

EBT / EBIT

EBIT Margin

-0.024

EBIT / Rev

Asset Turnover

0.727

Rev / Assets

Equity Multiplier

1.720

Assets / Equity

ROE

-4.9%

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. DCO's ROE of -4.9% is driven by Asset Turnover (0.727), indicating efficient use of assets to generate revenue.

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

—

Price/Value

—

Margin of Safety

—

Premium

—

Assessment

Overvalued

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

$144.60

Median 1Y

$154.48

5th Pctile

$69.52

95th Pctile

$343.51

Ann. Volatility

45.3%

Analyst Target

$150.00

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
Stephen G. Oswald Chairman, President & Chief Executive Officer	$1,019,624	$6,121,650	$10,329,989
Suman B. Mookerji Senior Vice President, Chief Financial Officer	$545,813	$1,316,393	$3,270,386
Jerry L. Redondo Senior Vice President, Operations	$544,975	$953,909	$2,609,310
Rajiv A. Tata Vice President, General Counsel & Secretary	$420,948	$594,518	$1,849,808
Laureen S. Gonzalez Vice President, Chief Human Resources Officer	$358,310	$347,747	$1,372,991

CEO Pay Ratio

152:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $10,329,989

Avg Employee Cost (SGA/emp): $67,783

Employees: 2,130

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

2,130

-2.3% YoY

Revenue / Employee

$387,197

Rev: $824,730,000

Profit / Employee

$-15,933

NI: $-33,938,000

SGA / Employee

$67,783

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	10.1%	11.0%	33.7%	34.1%	33.0%	32.7%	5.8%	5.2%	4.8%	3.8%	2.7%	3.0%	3.9%	5.1%	4.8%	5.3%	6.1%	-5.2%	-4.8%	-4.9%	-4.86%
ROA	3.8%	4.2%	14.9%	15.1%	14.6%	14.5%	2.9%	2.6%	2.4%	1.9%	1.5%	1.6%	2.1%	2.8%	2.8%	3.1%	3.6%	-3.1%	-2.8%	-2.8%	-2.82%
ROIC	6.8%	7.2%	5.4%	5.2%	4.6%	4.6%	4.5%	4.2%	3.9%	3.5%	3.2%	3.6%	4.4%	5.0%	4.9%	5.2%	5.5%	5.6%	6.5%	6.5%	6.47%
ROCE	6.6%	7.0%	22.3%	22.4%	21.8%	21.7%	5.5%	5.2%	5.4%	4.9%	4.0%	4.2%	4.7%	5.4%	5.5%	5.9%	6.4%	-3.6%	-1.9%	-2.0%	-2.01%
Gross Margin	23.0%	21.6%	22.6%	19.9%	19.9%	20.7%	20.5%	20.3%	21.4%	22.7%	21.7%	24.6%	26.0%	26.2%	23.5%	26.6%	26.6%	26.6%	27.3%	26.9%	26.90%
Operating Margin	8.2%	8.2%	7.2%	5.6%	4.5%	7.1%	5.1%	3.5%	2.7%	4.4%	4.6%	6.6%	7.1%	7.6%	5.3%	8.5%	8.8%	9.5%	11.6%	7.5%	7.52%
Net Margin	5.3%	5.9%	67.2%	5.0%	2.4%	4.5%	4.3%	2.9%	1.3%	1.6%	2.7%	3.6%	3.9%	5.0%	3.4%	5.4%	6.2%	-30.3%	4.3%	4.7%	4.74%
EBITDA Margin	12.5%	12.7%	92.0%	13.3%	9.0%	11.0%	10.7%	10.1%	9.1%	8.7%	9.0%	11.0%	11.3%	7.6%	9.5%	13.0%	13.4%	-33.7%	15.5%	7.5%	7.52%
FCF Margin	-2.7%	-2.5%	-2.7%	-2.0%	0.7%	-1.2%	1.8%	1.7%	-0.6%	2.0%	1.5%	3.8%	3.3%	3.6%	2.5%	2.9%	5.1%	5.5%	-5.9%	-4.3%	-4.32%
OCF Margin	-0.3%	-0.2%	-0.1%	0.6%	3.5%	1.8%	4.6%	4.5%	2.3%	4.9%	4.1%	6.3%	5.5%	5.4%	4.3%	4.6%	7.0%	7.4%	-4.0%	-2.7%	-2.73%
ROE 3Y Avg	snapshot only																				0.99%
ROE 5Y Avg	snapshot only																				7.35%
ROA 3Y Avg	snapshot only																				0.64%
ROIC 3Y Avg	snapshot only																				3.67%
ROIC Economic	snapshot only																				6.28%
Cash ROA	snapshot only																				-1.93%
Cash ROIC	snapshot only																				-2.38%
CROIC	snapshot only																				-3.77%
NOPAT Margin	snapshot only																				7.41%
Pretax Margin	snapshot only																				-5.06%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				17.46%
SBC / Revenue	snapshot only																				2.28%

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	21.37	18.29	4.22	4.80	4.08	3.72	21.56	26.46	24.54	34.11	48.67	43.67	37.94	32.81	30.52	25.24	32.83	-40.43	-44.33	-60.68	-66.502
P/S Ratio	1.07	0.98	0.89	1.01	0.81	0.71	0.87	0.94	0.80	0.86	1.02	1.00	1.12	1.25	1.22	1.12	1.65	1.74	1.72	2.36	2.590
P/B Ratio	2.03	1.91	1.21	1.38	1.14	1.03	1.18	1.30	1.13	1.23	1.22	1.20	1.37	1.54	1.41	1.30	1.92	2.05	2.15	2.99	3.243
P/FCF	-40.03	-38.66	-32.85	-49.76	112.53	-60.51	47.78	55.42	-125.40	42.22	67.14	26.23	33.76	34.37	47.93	39.22	32.31	31.31	-29.22	-54.60	-54.598
P/OCF	—	—	—	166.85	23.15	39.71	18.99	21.04	35.24	17.60	24.95	15.85	20.38	23.17	28.12	24.25	23.63	23.43	—	—	—
EV/EBITDA	12.85	11.78	3.89	4.21	3.74	3.50	10.97	12.36	10.90	12.15	14.74	14.06	14.45	16.25	15.51	13.81	17.93	-2502.45	120.98	476.26	476.260
EV/Revenue	1.52	1.42	1.27	1.38	1.18	1.07	1.20	1.26	1.12	1.17	1.36	1.33	1.44	1.58	1.52	1.42	1.95	2.03	2.08	2.71	2.714
EV/EBIT	20.76	18.59	4.50	4.92	4.42	4.14	19.10	21.44	18.70	22.02	27.67	25.79	25.27	24.13	22.91	19.98	25.31	-47.84	-88.65	-112.53	-112.531
EV/FCF	-56.82	-55.90	-46.87	-68.26	163.35	-90.69	65.99	74.54	-175.47	57.72	89.03	34.88	43.58	43.24	59.66	49.60	38.09	36.57	-35.40	-62.88	-62.878
Earnings Yield	4.7%	5.5%	23.7%	20.8%	24.5%	26.9%	4.6%	3.8%	4.1%	2.9%	2.1%	2.3%	2.6%	3.0%	3.3%	4.0%	3.0%	-2.5%	-2.3%	-1.6%	-1.65%
FCF Yield	-2.5%	-2.6%	-3.0%	-2.0%	0.9%	-1.7%	2.1%	1.8%	-0.8%	2.4%	1.5%	3.8%	3.0%	2.9%	2.1%	2.6%	3.1%	3.2%	-3.4%	-1.8%	-1.83%
PEG Ratio	snapshot only																				0.341
Price/Tangible Book	snapshot only																				6.961
EV/Gross Profit	snapshot only																				10.113
Acquirers Multiple	snapshot only																				28.948
Shareholder Yield	snapshot only																				0.76%

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	2.87	2.87	3.03	3.03	3.03	3.03	2.64	2.64	2.64	2.64	2.99	2.99	2.99	2.99	3.24	3.24	3.24	3.24	3.50	3.50	3.495
Quick Ratio	1.97	1.97	2.10	2.10	2.10	2.10	1.79	1.79	1.79	1.79	1.86	1.86	1.86	1.86	2.12	2.12	2.12	2.12	2.47	2.47	2.475
Debt/Equity	1.02	1.02	0.68	0.68	0.68	0.68	0.54	0.54	0.54	0.54	0.46	0.46	0.46	0.46	0.40	0.40	0.40	0.40	0.52	0.52	0.522
Net Debt/Equity	0.85	0.85	0.51	0.51	0.51	0.51	0.45	0.45	0.45	0.45	0.40	0.40	0.40	0.40	0.34	0.34	0.34	0.34	0.45	0.45	0.454
Debt/Assets	0.40	0.40	0.33	0.33	0.33	0.33	0.28	0.28	0.28	0.28	0.26	0.26	0.26	0.26	0.24	0.24	0.24	0.24	0.29	0.29	0.292
Debt/EBITDA	4.56	4.37	1.53	1.50	1.53	1.53	3.62	3.79	3.72	3.90	4.24	4.08	3.81	3.90	3.53	3.35	3.15	-416.76	24.30	72.17	72.168
Net Debt/EBITDA	3.80	3.63	1.16	1.14	1.16	1.17	3.03	3.17	3.11	3.26	3.62	3.49	3.26	3.34	3.05	2.89	2.72	-359.89	21.12	62.72	62.717
Interest Coverage	4.03	4.44	16.24	16.99	16.81	16.39	3.88	3.21	2.69	2.12	1.79	1.93	2.38	2.98	3.41	3.82	4.46	-2.67	-1.53	-3.75	-3.754
Equity Multiplier	2.54	2.54	2.06	2.06	2.06	2.06	1.94	1.94	1.94	1.94	1.76	1.76	1.76	1.76	1.65	1.65	1.65	1.65	1.79	1.79	1.792
Cash Ratio	snapshot only																				0.253
Debt Service Coverage	snapshot only																				0.887
Cash to Debt	snapshot only																				0.131
FCF to Debt	snapshot only																				-0.105
Defensive Interval	snapshot only																				1042.9 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	0.77	0.78	0.71	0.72	0.73	0.76	0.71	0.73	0.74	0.75	0.71	0.72	0.72	0.73	0.70	0.70	0.71	0.72	0.71	0.73	0.727
Inventory Turnover	4.03	4.12	3.59	3.64	3.76	3.90	3.53	3.61	3.66	3.68	3.14	3.14	3.13	3.11	2.92	2.91	2.93	2.96	3.19	3.24	3.241
Receivables Turnover	10.00	10.20	9.91	10.00	10.22	10.58	8.09	8.29	8.44	8.55	7.26	7.35	7.44	7.49	7.34	7.37	7.42	7.52	7.06	7.18	7.183
Payables Turnover	6.65	6.80	7.74	7.84	8.09	8.40	7.28	7.45	7.55	7.59	7.31	7.31	7.29	7.25	7.96	7.94	7.98	8.08	8.04	8.18	8.180
DSO	37	36	37	36	36	35	45	44	43	43	50	50	49	49	50	50	49	49	52	51	50.8 days
DIO	91	89	102	100	97	94	103	101	100	99	116	116	117	117	125	125	125	123	115	113	112.6 days
DPO	55	54	47	47	45	43	50	49	48	48	50	50	50	50	46	46	46	45	45	45	44.6 days
Cash Conversion Cycle	72	71	91	90	88	85	98	96	95	94	117	116	116	116	129	129	128	127	121	119	118.8 days
Fixed Asset Turnover	snapshot only																				5.709
Operating Cycle	snapshot only																				163.4 days
Cash Velocity	snapshot only																				18.569
Capital Intensity	snapshot only																				1.411

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	-9.2%	-3.0%	2.6%	6.4%	6.4%	8.0%	10.4%	12.0%	11.7%	9.3%	6.2%	5.0%	4.4%	3.8%	3.9%	3.0%	2.4%	3.2%	5.0%	6.5%	6.48%
Net Income	3.6%	21.0%	3.6%	3.9%	3.2%	2.8%	-78.8%	-81.1%	-81.8%	-85.6%	-44.7%	-32.3%	-5.2%	57.8%	97.7%	1.0%	74.6%	-2.2%	-2.0%	-1.9%	-1.93%
EPS	0.0%	18.2%	3.6%	3.9%	3.2%	2.8%	-79.1%	-81.4%	-83.5%	-88.0%	-53.8%	-43.2%	-13.8%	55.5%	95.0%	97.2%	71.7%	-2.2%	-2.0%	-1.9%	-1.90%
FCF	-1.7%	-1.8%	-173.6%	-11.0%	1.3%	50.2%	1.7%	1.9%	-2.0%	2.9%	-11.1%	1.4%	6.4%	86.6%	73.7%	-22.5%	57.9%	56.9%	-3.4%	-2.6%	-2.60%
EBITDA	-10.5%	-1.5%	1.8%	2.0%	1.8%	1.7%	-62.8%	-65.1%	-63.8%	-65.4%	-10.8%	-3.0%	2.1%	4.5%	10.6%	12.2%	11.2%	-1.0%	-81.5%	-94.1%	-94.11%
Op. Income	-14.7%	-0.9%	7.4%	11.5%	-7.7%	-13.9%	-18.6%	-21.9%	-18.5%	-29.2%	-27.3%	-5.0%	28.6%	71.0%	80.6%	59.7%	36.1%	28.0%	52.6%	40.4%	40.37%
OCF Growth	snapshot only																				-1.63%
Asset Growth	snapshot only																				5.34%
Equity Growth	snapshot only																				-2.99%
Debt Growth	snapshot only																				27.08%
Shares Change	snapshot only																				2.78%

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	2.2%	1.7%	0.8%	0.0%	-0.6%	-0.4%	-0.4%	0.4%	2.6%	4.6%	6.4%	7.8%	7.5%	7.0%	6.8%	6.6%	6.1%	5.4%	5.1%	4.8%	4.82%
Revenue 5Y	1.0%	2.5%	3.2%	3.6%	3.8%	4.3%	5.0%	5.0%	4.9%	4.4%	3.8%	3.3%	2.8%	2.3%	1.8%	1.8%	2.9%	4.1%	5.6%	6.5%	6.54%
EPS 3Y	17.4%	22.5%	1.4%	1.1%	84.5%	73.0%	-5.5%	-9.4%	-11.4%	-18.7%	-23.8%	-19.8%	-15.7%	-10.9%	-42.7%	-40.7%	-37.5%	—	—	—	—
EPS 5Y	—	—	37.9%	56.0%	55.1%	55.6%	5.8%	3.1%	2.4%	-3.5%	6.8%	-0.1%	-2.2%	-0.7%	-5.3%	-3.6%	0.6%	—	—	—	—
Net Income 3Y	19.5%	24.4%	1.5%	1.1%	87.5%	75.7%	-3.9%	-7.7%	-7.2%	-12.7%	-18.3%	-14.4%	-9.9%	-4.6%	-38.5%	-36.4%	-33.0%	—	—	—	—
Net Income 5Y	—	—	39.9%	58.2%	57.3%	57.8%	7.5%	4.7%	5.7%	1.2%	12.0%	4.8%	2.6%	4.2%	-0.6%	1.3%	5.8%	—	—	—	—
EBITDA 3Y	21.3%	23.0%	56.1%	51.7%	44.1%	38.7%	-2.5%	-4.5%	-2.7%	-2.5%	-2.2%	0.7%	1.7%	-0.6%	-28.4%	-27.6%	-25.6%	—	-43.3%	-60.0%	-59.96%
EBITDA 5Y	—	—	32.0%	32.6%	32.4%	33.0%	15.5%	12.4%	13.0%	11.9%	4.8%	3.4%	2.1%	-0.7%	-1.8%	-1.1%	0.9%	—	-28.2%	-41.7%	-41.68%
Gross Profit 3Y	7.7%	6.6%	5.1%	2.5%	0.5%	-0.4%	-1.8%	-1.0%	1.4%	3.8%	5.8%	9.0%	10.1%	11.2%	11.5%	12.5%	13.5%	13.4%	15.3%	14.9%	14.95%
Gross Profit 5Y	7.5%	6.7%	6.1%	6.4%	6.1%	6.4%	7.0%	7.3%	6.9%	6.7%	5.9%	5.7%	6.0%	5.9%	5.3%	5.7%	6.7%	7.8%	9.9%	11.0%	10.98%
Op. Income 3Y	43.8%	48.4%	26.9%	14.6%	2.1%	-4.0%	-10.9%	-13.4%	-13.7%	-15.4%	-14.0%	-6.1%	-1.1%	1.4%	2.2%	5.8%	12.6%	15.7%	26.1%	28.6%	28.64%
Op. Income 5Y	—	—	11.3%	10.8%	8.8%	9.4%	21.5%	18.0%	17.5%	14.8%	3.9%	2.2%	2.2%	1.4%	-1.5%	-0.3%	2.4%	5.8%	11.9%	13.2%	13.16%
FCF 3Y	—	—	—	—	-22.7%	—	-26.5%	-17.2%	—	-9.6%	3.9%	—	—	—	—	—	1.0%	—	—	—	—
FCF 5Y	—	—	—	—	-26.1%	—	10.7%	8.1%	—	-9.9%	-16.6%	11.8%	19.9%	16.3%	-9.3%	0.8%	11.2%	16.7%	—	—	—
OCF 3Y	—	—	—	-51.3%	-5.9%	-27.9%	-13.8%	-7.1%	-24.8%	4.1%	35.1%	2.3%	—	—	—	1.1%	33.5%	69.2%	—	—	—
OCF 5Y	—	—	—	-40.1%	-13.2%	-22.1%	-1.6%	0.0%	-18.0%	-2.5%	-7.6%	7.2%	8.7%	5.1%	-7.7%	-2.1%	7.0%	12.9%	—	—	—
Assets 3Y	13.9%	13.9%	14.7%	14.7%	14.7%	14.7%	8.9%	8.9%	8.9%	8.9%	10.2%	10.2%	10.2%	10.2%	4.8%	4.8%	4.8%	4.8%	5.1%	5.1%	5.11%
Assets 5Y	8.3%	8.3%	13.7%	13.7%	13.7%	13.7%	12.5%	12.5%	12.5%	12.5%	11.6%	11.6%	11.6%	11.6%	7.3%	7.3%	7.3%	7.3%	7.2%	7.2%	7.21%
Equity 3Y	11.8%	11.8%	22.7%	22.7%	22.7%	22.7%	21.6%	21.6%	21.6%	21.6%	24.5%	24.5%	24.5%	24.5%	12.9%	12.9%	12.9%	12.9%	8.0%	8.0%	7.98%
Book Value 3Y	9.9%	10.1%	20.9%	20.8%	20.8%	20.8%	19.6%	19.3%	16.0%	13.2%	16.1%	16.6%	16.5%	16.3%	5.3%	5.3%	5.2%	5.8%	1.5%	0.4%	0.39%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	0.33	0.47	0.34	0.29	0.39	0.46	0.41	0.39	0.63	0.81	0.76	0.60	0.51	0.46	0.36	0.41	0.74	0.95	1.00	0.98	0.977
Earnings Stability	0.63	0.70	0.48	0.54	0.57	0.59	0.23	0.20	0.20	0.16	0.02	0.01	0.01	0.01	0.03	0.02	0.01	0.19	0.38	0.35	0.353
Margin Stability	0.88	0.91	0.94	0.94	0.94	0.94	0.93	0.93	0.94	0.94	0.95	0.95	0.94	0.93	0.92	0.91	0.90	0.90	0.88	0.89	0.886
Rev. Growth Consistency	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	0.50	0.50	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	1	1	0	1	1	1	1	1	0	0	0
Earnings Persistence	0.99	0.92	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.82	0.87	0.98	0.50	0.50	0.50	0.50	0.20	0.20	0.20	0.200
Earnings Smoothness	0.96	0.81	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.42	0.61	0.95	0.55	0.34	0.33	0.46	—	—	—	—
ROE Trend	0.00	0.01	0.19	0.19	0.18	0.18	-0.13	-0.14	-0.14	-0.15	-0.15	-0.14	-0.13	-0.11	0.01	0.01	0.02	-0.09	-0.08	-0.09	-0.089
Gross Margin Trend	0.01	0.01	0.01	0.00	-0.01	-0.01	-0.02	-0.01	-0.01	-0.00	0.00	0.02	0.03	0.04	0.04	0.04	0.03	0.03	0.03	0.03	0.027
FCF Margin Trend	-0.05	-0.05	-0.05	-0.03	0.00	-0.01	0.03	0.04	0.00	0.04	0.02	0.04	0.03	0.03	0.01	0.00	0.04	0.03	-0.08	-0.08	-0.077
Sustainable Growth Rate	10.1%	11.0%	33.7%	34.1%	33.0%	32.7%	5.8%	5.2%	4.8%	3.8%	2.7%	3.0%	3.9%	5.1%	4.8%	5.3%	6.1%	—	—	—	—
Internal Growth Rate	4.0%	4.4%	17.5%	17.8%	17.1%	16.9%	3.0%	2.7%	2.5%	1.9%	1.5%	1.7%	2.2%	2.9%	2.9%	3.2%	3.7%	—	—	—	—

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	-0.06	-0.03	-0.00	0.03	0.18	0.09	1.14	1.26	0.70	1.94	1.95	2.76	1.86	1.42	1.09	1.04	1.39	-1.73	1.04	0.70	0.702
FCF/OCF	9.19	13.76	30.85	-3.35	0.21	-0.66	0.40	0.38	-0.28	0.42	0.37	0.60	0.60	0.67	0.59	0.62	0.73	0.75	1.46	1.58	1.582
FCF/Net Income	snapshot only																				1.111
OCF/EBITDA	snapshot only																				-4.787
CapEx/Revenue	2.4%	2.4%	2.6%	2.6%	2.8%	3.0%	2.8%	2.8%	2.9%	2.8%	2.6%	2.5%	2.2%	1.8%	1.8%	1.8%	1.9%	1.9%	1.8%	1.6%	1.59%
CapEx/Depreciation	snapshot only																				0.533
Accruals Ratio	0.04	0.04	0.15	0.15	0.12	0.13	-0.00	-0.01	0.01	-0.02	-0.01	-0.03	-0.02	-0.01	-0.00	-0.00	-0.01	-0.08	0.00	-0.01	-0.008
Sloan Accruals	snapshot only																				0.025
Cash Flow Adequacy	snapshot only																				-1.717

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	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$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	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—	—
FCF Payout Ratio	—	—	—	—	0.0%	—	0.0%	0.0%	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—
Total Payout Ratio	13.5%	8.7%	8.3%	5.4%	6.4%	7.4%	3.5%	3.8%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	4.5%	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.6%	0.5%	2.0%	1.1%	1.6%	2.0%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.8%	0.76%
Net Buyback Yield	0.6%	0.5%	2.0%	1.1%	1.6%	2.0%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.8%	0.76%
Total Shareholder Return	0.6%	0.5%	2.0%	1.1%	1.6%	2.0%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.8%	0.76%

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)	0.91	0.91	0.80	0.79	0.79	0.79	0.86	0.87	0.87	0.89	0.97	0.92	0.89	0.88	0.85	0.85	0.84	0.74	0.78	0.77	0.768
Interest Burden (EBT/EBIT)	0.75	0.77	0.94	0.94	0.94	0.94	0.74	0.69	0.63	0.53	0.44	0.48	0.58	0.66	0.71	0.74	0.78	1.38	2.11	2.10	2.097
EBIT Margin	0.07	0.08	0.28	0.28	0.27	0.26	0.06	0.06	0.06	0.05	0.05	0.05	0.06	0.07	0.07	0.07	0.08	-0.04	-0.02	-0.02	-0.024
Asset Turnover	0.77	0.78	0.71	0.72	0.73	0.76	0.71	0.73	0.74	0.75	0.71	0.72	0.72	0.73	0.70	0.70	0.71	0.72	0.71	0.73	0.727
Equity Multiplier	2.62	2.62	2.26	2.26	2.26	2.26	2.00	2.00	2.00	2.00	1.84	1.84	1.84	1.84	1.70	1.70	1.70	1.70	1.72	1.72	1.720

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)	$2.55	$2.81	$11.07	$11.11	$10.76	$10.65	$2.32	$2.07	$1.78	$1.28	$1.07	$1.17	$1.53	$1.98	$2.09	$2.32	$2.63	$-2.31	$-2.15	$-2.09	$-2.09
Book Value/Share	$26.89	$26.90	$38.77	$38.50	$38.48	$38.43	$42.34	$41.95	$38.68	$35.50	$42.72	$42.59	$42.52	$42.30	$45.21	$44.97	$44.86	$45.57	$44.31	$42.45	$44.52
Tangible Book/Share	$2.76	$2.76	$10.55	$10.48	$10.47	$10.46	$15.73	$15.58	$14.37	$13.19	$15.12	$15.07	$15.05	$14.97	$19.10	$19.00	$18.95	$19.25	$19.05	$18.25	$18.25
Revenue/Share	$51.07	$52.14	$52.72	$52.87	$53.98	$55.80	$57.36	$58.24	$54.66	$50.83	$50.84	$51.33	$51.89	$51.96	$52.10	$52.04	$52.25	$53.83	$55.28	$53.91	$55.90
FCF/Share	$-1.36	$-1.33	$-1.42	$-1.07	$0.39	$-0.66	$1.05	$0.99	$-0.35	$1.03	$0.78	$1.96	$1.72	$1.89	$1.33	$1.49	$2.67	$2.98	$-3.26	$-2.33	$-2.41
OCF/Share	$-0.15	$-0.10	$-0.05	$0.32	$1.89	$1.00	$2.63	$2.60	$1.24	$2.47	$2.09	$3.24	$2.85	$2.81	$2.26	$2.41	$3.65	$3.99	$-2.24	$-1.47	$-1.52
Cash/Share	$4.61	$4.61	$6.23	$6.19	$6.19	$6.18	$3.72	$3.69	$3.40	$3.12	$2.88	$2.87	$2.86	$2.85	$2.46	$2.45	$2.44	$2.48	$3.03	$2.90	$2.60
EBITDA/Share	$6.02	$6.30	$17.16	$17.38	$17.01	$16.98	$6.29	$5.96	$5.59	$4.90	$4.68	$4.85	$5.19	$5.04	$5.11	$5.36	$5.67	$-0.04	$0.95	$0.31	$0.31
Debt/Share	$27.48	$27.50	$26.19	$26.01	$25.99	$25.96	$22.77	$22.56	$20.80	$19.09	$19.85	$19.79	$19.76	$19.66	$18.03	$17.93	$17.89	$18.17	$23.14	$22.17	$22.17
Net Debt/Share	$22.87	$22.88	$19.95	$19.81	$19.81	$19.78	$19.04	$18.87	$17.40	$15.97	$16.97	$16.92	$16.89	$16.81	$15.57	$15.48	$15.44	$15.69	$20.11	$19.27	$19.27

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 Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.868
Altman Z-Prime	snapshot only																				7.479
Piotroski F-Score	5	4	5	5	5	5	5	6	5	6	7	7	6	7	8	8	8	7	5	5	5
Beneish M-Score	-2.14	-2.08	-1.66	-1.61	-1.67	-1.69	-2.26	-2.36	-2.35	-2.48	-2.57	-2.70	-2.64	-2.58	-2.47	-2.45	-2.47	-2.80	-2.36	-2.37	-2.371
Ohlson O-Score	snapshot only																				-7.010
ROIC (Greenblatt)	snapshot only																				-3.41%
Net-Net WC	snapshot only																				$6.53
EVA	snapshot only																				$-33982290.00

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																				BB
Credit Score	54.88	48.00	71.43	77.94	74.47	74.23	60.62	59.57	53.78	56.25	53.12	54.46	58.47	57.34	67.87	67.29	71.51	58.56	42.62	43.83	43.828
Credit Grade	snapshot only																				12
Credit Trend	snapshot only																				-23.462
Implied Spread (bps)	snapshot only																				475.000
Industry Credit Rank	snapshot only																				25
Sector Credit Rank	snapshot only																				27

DCO 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