— Know what they know.
Not Investment Advice

ESHA NASDAQ

ESH Acquisition Corp.
1W: +0.0% 1M: +0.0% 3M: -3.5% YTD: -24.1% 1Y: +5.5%
$11.57
Last traded 2026-06-12 — delisted
NASDAQ · Financial Services · Shell Companies · $45.0M mcap · 1M float · 0.370% daily turnover · Short 27% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE
22.5 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: 83.9%
Cost Advantage
23
Intangibles
21
Switching Cost
18
Network Effect
14
Scale ★
40
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. ESHA has No discernible competitive edge (22.5/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 83.9% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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.

★ ★ ★ ★ ★ — Grade A+
Profitability
—
Balance Sheet
34
Earnings Quality
66
Growth
—
Value
15
Momentum
—
Safety
15
Cash Flow
—

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
0.30
Distress Zone
Piotroski F-Score
1/9
✗ ✗ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-2.21
Bankruptcy prob: 9.9%
Low Risk
Credit Rating
B-
Score: 20.0/100
Trend: Deteriorating
Earnings Quality
—
OCF/NI: 1.86x
Accruals: 1.8%
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. ESHA scores 0.30, 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. ESHA scores 1/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. ESHA's implied 9.9% 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. ESHA receives an estimated rating of B- (score: 20.0/100), 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
-24.10x
PEG
0.37x
P/S
0.00x
P/B
-3.70x
P/FCF
-3.19x
P/OCF
—
EV/EBITDA
-3.19x
EV/Revenue
—
EV/EBIT
-3.19x
EV/FCF
-3.14x
Earnings Yield
-16.90%
FCF Yield
-31.37%
Shareholder Yield
1374.03%
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. ESHA 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
1.271
NI / EBT
×
Interest Burden
0.431
EBT / EBIT
×
EBIT Margin
—
EBIT / Rev
×
Asset Turnover
0.000
Rev / Assets
×
Equity Multiplier
-216.193
Assets / Equity
=
ROE
457.7%
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. ESHA's ROE of 457.7% is driven by A tax burden ratio of 1.27 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.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
—
Price/Value
—
Margin of Safety
—
Premium
—

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

Current Price
$11.57
Median 1Y
$11.59
5th Pctile
$6.81
95th Pctile
$19.65
Ann. Volatility
30.3%
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 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
ROE 0.0% 0.8% 1.6% 2.5% 3.4% 7.0% 6.0% 3.8% 0.7% 4.6% 4.58%
ROA 0.0% 0.8% 1.6% 2.5% 3.4% 3.5% 5.9% 3.8% 0.7% -2.1% -2.12%
ROIC -0.1% -0.2% -0.3% -0.5% -0.5% -2.8% 0.0% -10.6% -12.4% 83.9% 83.87%
ROCE -0.1% -0.3% 0.9% 0.7% 0.6% 0.6% -12.0% -12.8% -27.4% -41.6% -41.65%
Gross Margin — — — — — — — — — — —
Operating Margin — — — — — — — — — — —
Net Margin — — — — — — — — — — —
EBITDA Margin — — — — — — — — — — —
FCF Margin — — — — — — — — — — —
OCF Margin — — — — — — — — — — —
ROA 3Y Avg snapshot only -3.99%
ROIC Economic snapshot only 88.79%
Cash ROA snapshot only -29.92%
Valuation
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
P/E Ratio 3191.53 162.51 77.07 49.13 37.32 36.56 29.65 16.79 97.49 -5.92 -24.104
P/S Ratio — — — — — — — — — — 0.000
P/B Ratio 0.40 1.23 1.24 1.24 1.24 92.01 13.81 5.21 6.07 -3.64 -3.702
P/FCF -153.27 -211.54 -190.04 -196.90 -105.66 -122.24 -51.79 -16.06 -26.29 -3.19 -3.188
P/OCF — — — — — — — — — — —
EV/EBITDA 1324.79 -701.00 115.06 140.24 187.58 183.23 1413555.27 -39.86 -21.91 -3.19 -3.187
EV/Revenue — — — — — — — — — — —
EV/EBIT -316.27 -379.39 138.83 186.25 210.34 204.40 1352136.58 -39.86 -21.91 -3.19 -3.187
EV/FCF -145.75 -208.73 -187.66 -194.54 -104.44 -121.10 606701.75 -15.71 -25.97 -3.14 -3.136
Earnings Yield 0.0% 0.6% 1.3% 2.0% 2.7% 2.7% 3.4% 6.0% 1.0% -16.9% -16.90%
FCF Yield -0.7% -0.5% -0.5% -0.5% -0.9% -0.8% -1.9% -6.2% -3.8% -31.4% -31.37%
PEG Ratio snapshot only 0.368
Shareholder Yield snapshot only 13.74%
Leverage & Solvency
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Current Ratio 17.63 3.49 2.12 1.62 2.48 1.67 901798.68 0.90 0.31 0.11 0.107
Quick Ratio 17.63 3.49 2.12 1.62 2.48 1.67 901798.68 0.90 0.31 0.11 0.107
Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.00 -0.000
Net Debt/Equity -0.02 -0.02 -0.02 -0.01 -0.01 -0.86 -161829.23 -0.11 -0.07 — —
Debt/Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Debt/EBITDA 0.00 -0.00 0.00 0.00 0.00 0.00 -0.00 -0.00 -0.00 -0.00 -0.000
Net Debt/EBITDA -68.35 9.42 -1.46 -1.70 -2.19 -1.74 1413675.94 0.89 0.27 0.05 0.052
Interest Coverage — — — — — — — — — — —
Equity Multiplier 1.00 1.01 1.01 1.01 1.01 74.27 1.20 1.20 1.28 -3.82 -3.817
Cash Ratio snapshot only 0.052
Defensive Interval snapshot only 19.0 days
Efficiency & Turnover
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Inventory Turnover — — — — — — — — — — —
Receivables Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Payables Turnover 0.00 0.00 — 0.00 0.00 0.00 0.00 0.00 0.00 0.00 —
DSO — — — — — — — — — — —
DIO — — — — — — — — — — —
DPO — — — — — — — — — — —
Cash Conversion Cycle — — — — — — — — — — —
Cash Velocity snapshot only 0.000
Growth (YoY)
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Revenue — — — — — — — — — — —
Net Income — — — — 273.9% 3.7% 98.8% -18.7% -89.3% -1.3% -1.33%
EPS — — — — 86.9% 3.7% 1.7% 2.1% -59.6% -7.6% -7.63%
FCF — — — — -3.7% -81.4% -1.8% -2.4% -12.5% -1.1% -1.08%
EBITDA — — — — 22.6% 5.0% -1.7% -2.0% -3.4% -4.1% -4.09%
Op. Income — — — — -5.0% -1.1% -96.9% -34.3% -1.3% -2.2% -2.17%
OCF Growth snapshot only -1.08%
Asset Growth snapshot only -92.97%
Equity Growth snapshot only -2.37%
Shares Change snapshot only -94.95%
Growth Quality
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Revenue Stability — — — — — — — — 1.00 1.00 1.000
Earnings Stability — — — — — — — — 0.01 0.17 0.167
Margin Stability — — — — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 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 0
Earnings Persistence — — — — — — — — 0.50 0.20 0.200
Earnings Smoothness — — — — 0.00 0.00 0.34 0.79 0.00 — —
ROE Trend — — — — — — — — 0.05 — —
Gross Margin Trend — — — — — — — — — — —
FCF Margin Trend — — — — — — — — — — —
Sustainable Growth Rate 0.0% 0.8% 1.6% 2.5% 3.4% 7.0% 6.0% 3.8% 0.7% — —
Internal Growth Rate 0.0% 0.8% 1.6% 2.6% 3.5% 3.6% 6.2% 3.9% 0.7% — —
Cash Flow Quality
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
OCF/Net Income -20.82 -0.77 -0.41 -0.25 -0.35 -0.30 -0.57 -1.04 -5.20 1.86 1.857
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.71 1.00 1.000
FCF/Net Income snapshot only 1.857
CapEx/Revenue — — — — — — — — — — —
Accruals Ratio 0.00 0.01 0.02 0.03 0.05 0.04 0.09 0.08 0.04 0.02 0.018
Sloan Accruals snapshot only -0.044
Dividends & Buybacks
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Dividend Yield 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
Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — —
FCF Payout Ratio — — — — — — — — — — —
Total Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 29.8% 46.1% 263.7% — —
Div. Increase Streak — — — — — — — — — — —
Chowder Number — — — — — — — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.0% 2.7% 2.7% 13.7% 13.74%
Net Buyback Yield -2.4% -75.9% -75.0% -74.2% -0.1% 0.0% 1.0% 2.7% 2.7% 13.7% 13.74%
Total Shareholder Return -2.4% -75.9% -75.0% -74.2% -0.1% 0.0% 1.0% 2.7% 2.7% 13.7% 13.74%
DuPont Factors
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Tax Burden (NI/EBT) 0.44 0.69 0.70 0.76 0.76 0.78 0.78 0.73 0.42 1.27 1.271
Interest Burden (EBT/EBIT) -0.24 -3.40 2.59 5.06 7.49 7.27 -4.97 -3.32 -0.55 0.43 0.431
EBIT Margin — — — — — — — — — — —
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Equity Multiplier 1.00 1.01 1.01 1.01 1.00 2.02 1.02 1.02 1.02 -216.19 -216.193
Per Share
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
EPS (Diluted TTM) $0.00 $0.06 $0.13 $0.21 $0.28 $0.29 $0.36 $0.64 $0.11 $-1.92 $-1.92
Book Value/Share $25.43 $8.20 $8.27 $8.35 $8.42 $0.12 $0.78 $2.07 $1.81 $-3.13 $8.43
Tangible Book/Share $25.43 $8.20 $8.27 $8.35 $8.42 $0.12 $0.78 $2.07 $1.81 $-3.13 $-3.13
Revenue/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
FCF/Share $-0.07 $-0.05 $-0.05 $-0.05 $-0.10 $-0.09 $-0.21 $-0.67 $-0.42 $-3.57 $-1.65
OCF/Share $-0.07 $-0.05 $-0.05 $-0.05 $-0.10 $-0.09 $-0.21 $-0.67 $-0.59 $-3.57 $-1.65
Cash/Share $0.50 $0.13 $0.13 $0.12 $0.12 $0.10 $126167.96 $0.24 $0.13 $0.18 $0.18
EBITDA/Share $0.01 $-0.01 $0.09 $0.07 $0.05 $0.06 $-0.09 $-0.26 $-0.50 $-3.51 $-3.51
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $-0.50 $-0.13 $-0.13 $-0.12 $-0.12 $-0.10 $-126167.96 $-0.24 $-0.13 $-0.18 $-0.18
Academic Models
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Altman Z-Score — — — — — — — — — — 0.301
Altman Z-Prime snapshot only -1.130
Piotroski F-Score 2 2 2 2 2 3 4 3 2 1 1
Beneish M-Score — — — — — — — — — — —
Ohlson O-Score snapshot only -2.211
Net-Net WC snapshot only $-3.12
Credit
Metric Trend Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Current
Credit Rating snapshot only B-
Credit Score 89.00 89.00 89.00 89.00 89.00 89.00 89.00 85.05 80.73 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only -69.000
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 45
Sector Credit Rank snapshot only 30

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