$18.60

-0.14 (-0.75%)

Weekly Expected Move ±2.4%

$17 $18 $18 $18 $19

NYSE · Financial Services · Banks - Regional · Alpha Radar Buy · Power 62 · $1.9B mcap · 100M float · 0.896% daily turnover · Short 51% 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

50.5 / 100

NoneWeakNarrowWide

Primary source: Network Effects · ROIC: 8.5% · 5Y Avg: 9.4%

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. FCF shows a Weak competitive edge (50.5/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Network Effects. ROIC of 8.5% 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

$20

Avg Target

$20

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 7Hold: 11Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$20.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-07	Raymond James	David Feaster	$16	$20	+4	+17.0%	$17.10
2025-12-17	Piper Sandler	—	$16	$21	+5	+22.7%	$17.12
2024-10-31	Piper Sandler	Frank Schiraldi	$17	$16	-1	-5.2%	$16.88
2024-07-25	D.A. Davidson	Russell Gunther	Initiated	$22	—	+18.2%	$18.61
2024-07-25	Piper Sandler	Frank Schiraldi	Initiated	$17	—	-8.7%	$18.61
2022-09-06	Raymond James	—	$17	$16	-1	+19.5%	$13.39
2022-08-01	Raymond James	—	Initiated	$17	—	+14.7%	$14.82

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

Rating Change History

Date	From	To
2026-05-13	A-	B+
2026-05-11	A	A-
2026-05-06	A-	A
2026-04-28	B+	A-
2026-04-24	A-	B+
2026-04-01	B	A-
2026-03-30	B+	B
2026-02-09	A-	B+
2026-01-28	B	A-
2026-01-26	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.

★ ★ ★ ★ ★ 60 Grade A+

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. FCF scores highest in Earnings Quality (99/100) and lowest in Balance Sheet (37/100). An overall grade of A+ places FCF among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman-B Score

2.55

Grey Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-5.12

Unlikely Manipulator

Ohlson O-Score

-5.38

Bankruptcy prob: 0.5%

Low Risk

Credit Rating

A+

Score: 78.1/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.39x

Accruals: -0.5%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. FCF scores 2.55, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. FCF scores 8/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. FCF's score of -5.12 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. FCF's implied 0.5% 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. FCF receives an estimated rating of A+ (score: 78.1/100), 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). FCF's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

12.12x

PEG

0.90x

P/S

2.56x

P/B

1.23x

P/FCF

8.84x

P/OCF

8.24x

EV/EBITDA

10.30x

EV/Revenue

2.91x

EV/EBIT

10.51x

EV/FCF

10.55x

Earnings Yield

8.73%

FCF Yield

11.32%

Shareholder Yield

6.38%

Graham Number

$22.90

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 12.1x earnings, FCF trades at a reasonable valuation. An earnings yield of 8.7% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $22.90 per share, suggesting a potential 23% 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

0.796

NI / EBT

Interest Burden

0.966

EBT / EBIT

EBIT Margin

0.277

EBIT / Rev

Asset Turnover

0.062

Rev / Assets

Equity Multiplier

8.093

Assets / Equity

ROE

10.6%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. FCF's ROE of 10.6% is driven by financial leverage (equity multiplier: 8.09x). 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

6.62%

Fair P/E

21.74x

Intrinsic Value

$33.36

Price/Value

0.53x

Margin of Safety

47.30%

Premium

-47.30%

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 FCF's realized 6.6% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $33.36, FCF appears undervalued with a 47% margin of safety. The adjusted fair P/E of 21.7x compares to the current market P/E of 12.1x.

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

$18.59

Median 1Y

$19.16

5th Pctile

$11.13

95th Pctile

$32.89

Ann. Volatility

34.7%

25th–75th percentile 5th–95th percentile Median path Historical

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
T. Michael Price President and Chief Executive Officer	$700,000	$515,746	$2,000,604
Jane Grebenc Revenue ve Vice President and Chief Revenue Officer	$520,500	$267,920	$1,260,511
James R. Reske Executive Vice President and Chief Financial Officer	$475,667	$244,477	$1,192,678
Michael P. McCuen Executive Vice President and Chief Banking Officer	$450,812	$231,081	$1,130,211
Norman J. Montgomery Executive Vice President, Business Integration Group Manager	$417,000	$192,568	$914,013

CEO Pay Ratio

32:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $2,000,604

Avg Employee Cost (SGA/emp): $62,158

Employees: 1,522

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

1,522

+2.5% YoY

Revenue / Employee

$479,265

Rev: $729,441,000

Profit / Employee

$100,067

NI: $152,302,000

SGA / Employee

$62,158

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	10.8%	12.2%	12.7%	11.6%	11.7%	11.7%	11.9%	12.1%	13.2%	13.7%	13.3%	13.9%	13.4%	12.8%	10.5%	10.1%	9.9%	10.5%	10.3%	10.6%	10.62%
ROA	1.3%	1.5%	1.5%	1.4%	1.4%	1.4%	1.3%	1.4%	1.5%	1.5%	1.5%	1.5%	1.5%	1.4%	1.2%	1.2%	1.2%	1.2%	1.3%	1.3%	1.31%
ROIC	49.4%	55.8%	-20.3%	-18.6%	-18.7%	-18.7%	18.6%	19.0%	20.7%	21.5%	16.9%	17.7%	17.0%	16.3%	30.5%	29.5%	28.7%	30.7%	8.3%	8.5%	8.55%
ROCE	9.4%	10.7%	12.1%	11.1%	11.2%	11.2%	11.2%	11.5%	12.5%	13.0%	11.8%	12.3%	11.9%	11.4%	9.8%	9.5%	9.2%	9.8%	1.6%	1.7%	1.69%
Gross Margin	90.6%	96.2%	99.5%	94.7%	92.9%	91.7%	85.6%	79.5%	76.7%	70.9%	72.3%	66.1%	63.9%	61.8%	65.0%	66.2%	64.4%	66.5%	73.1%	67.1%	67.11%
Operating Margin	38.0%	41.9%	43.8%	36.2%	37.9%	38.0%	37.2%	27.6%	34.4%	29.9%	33.7%	27.4%	26.5%	22.6%	25.5%	24.2%	22.9%	27.6%	33.6%	26.3%	26.34%
Net Margin	30.2%	33.6%	34.9%	29.1%	30.4%	30.4%	29.6%	22.0%	27.5%	23.8%	26.6%	22.2%	21.1%	17.9%	20.4%	19.3%	18.2%	22.0%	23.8%	20.9%	20.94%
EBITDA Margin	41.0%	44.7%	46.5%	38.9%	40.5%	40.4%	39.5%	28.9%	34.4%	30.5%	34.4%	28.3%	26.9%	23.4%	26.6%	25.5%	23.3%	28.6%	34.4%	26.3%	26.34%
FCF Margin	30.4%	36.7%	38.5%	33.5%	34.7%	34.8%	32.7%	30.3%	30.5%	22.0%	20.5%	20.4%	16.1%	21.0%	16.3%	18.6%	19.2%	20.3%	23.6%	27.6%	27.56%
OCF Margin	32.0%	38.5%	41.2%	36.8%	38.3%	37.8%	35.3%	33.7%	33.8%	25.8%	24.1%	23.1%	18.7%	23.1%	18.5%	20.8%	21.7%	20.8%	25.7%	29.5%	29.55%
ROE 3Y Avg	snapshot only																				10.81%
ROE 5Y Avg	snapshot only																				11.24%
ROA 3Y Avg	snapshot only																				1.30%
ROIC 3Y Avg	snapshot only																				7.86%
ROIC Economic	snapshot only																				8.17%
Cash ROA	snapshot only																				1.77%
Cash ROIC	snapshot only																				11.47%
CROIC	snapshot only																				10.70%
NOPAT Margin	snapshot only																				22.02%
Pretax Margin	snapshot only																				26.73%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				19.60%
SBC / Revenue	snapshot only																				0.00%

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	10.17	8.76	9.64	9.95	8.79	8.43	9.18	8.92	8.36	7.82	9.41	8.18	8.48	11.13	11.71	11.21	12.38	12.36	11.47	11.45	12.119
P/S Ratio	2.91	2.82	3.33	3.18	2.82	2.63	2.74	2.47	2.27	2.00	2.36	2.04	1.98	2.43	2.39	2.21	2.34	2.47	2.40	2.44	2.559
P/B Ratio	1.09	1.06	1.20	1.13	1.01	0.97	1.12	1.11	1.13	1.10	1.12	1.02	1.02	1.28	1.19	1.10	1.18	1.26	1.12	1.16	1.227
P/FCF	9.55	7.69	8.63	9.49	8.11	7.57	8.39	8.17	7.44	9.09	11.48	10.02	12.29	11.62	14.65	11.85	12.21	12.17	10.15	8.84	8.836
P/OCF	9.09	7.33	8.08	8.66	7.36	6.95	7.77	7.34	6.73	7.74	9.80	8.85	10.62	10.54	12.89	10.59	10.81	11.86	9.32	8.24	8.243
EV/EBITDA	2.11	1.70	1.18	0.82	0.02	-0.26	4.76	4.62	4.46	4.15	5.43	4.58	4.73	6.68	3.98	3.38	4.13	4.47	10.24	10.30	10.297
EV/Revenue	0.81	0.73	0.54	0.35	0.01	-0.11	1.90	1.70	1.58	1.37	1.75	1.46	1.42	1.88	1.05	0.86	1.02	1.16	2.87	2.91	2.908
EV/EBIT	2.28	1.83	1.26	0.88	0.02	-0.28	5.08	4.90	4.64	4.28	5.54	4.66	4.84	6.85	4.10	3.50	4.28	4.64	10.57	10.51	10.506
EV/FCF	2.67	2.00	1.41	1.05	0.03	-0.31	5.80	5.62	5.18	6.24	8.50	7.16	8.79	8.98	6.42	4.65	5.31	5.73	12.18	10.55	10.550
Earnings Yield	9.8%	11.4%	10.4%	10.1%	11.4%	11.9%	10.9%	11.2%	12.0%	12.8%	10.6%	12.2%	11.8%	9.0%	8.5%	8.9%	8.1%	8.1%	8.7%	8.7%	8.73%
FCF Yield	10.5%	13.0%	11.6%	10.5%	12.3%	13.2%	11.9%	12.2%	13.4%	11.0%	8.7%	10.0%	8.1%	8.6%	6.8%	8.4%	8.2%	8.2%	9.8%	11.3%	11.32%
PEG Ratio	snapshot only																				0.902
Price/Tangible Book	snapshot only																				1.560
EV/OCF	snapshot only																				9.841
EV/Gross Profit	snapshot only																				4.288
Acquirers Multiple	snapshot only																				10.506
Shareholder Yield	snapshot only																				6.38%
Graham Number	snapshot only																				$22.90

Leverage & Solvency

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Current Ratio	0.16	0.16	0.18	0.18	0.18	0.18	0.11	0.11	0.11	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.37	0.37	0.367
Quick Ratio	0.16	0.16	0.18	0.18	0.18	0.18	0.11	0.11	0.11	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.37	0.37	0.367
Debt/Equity	0.33	0.33	0.29	0.29	0.29	0.29	0.53	0.53	0.53	0.53	0.60	0.60	0.60	0.60	0.24	0.24	0.24	0.24	0.29	0.29	0.291
Net Debt/Equity	-0.78	-0.78	-1.01	-1.01	-1.01	-1.01	-0.35	-0.35	-0.35	-0.35	-0.29	-0.29	-0.29	-0.29	-0.67	-0.67	-0.67	-0.67	0.22	0.22	0.225
Debt/Assets	0.04	0.04	0.03	0.03	0.03	0.03	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.03	0.03	0.03	0.03	0.04	0.04	0.037
Debt/EBITDA	2.27	2.03	1.74	1.90	1.89	1.89	3.24	3.19	2.98	2.90	3.89	3.74	3.86	4.02	1.87	1.92	1.96	1.84	2.21	2.17	2.167
Net Debt/EBITDA	-5.43	-4.84	-6.06	-6.61	-6.58	-6.59	-2.13	-2.09	-1.95	-1.90	-1.90	-1.83	-1.88	-1.96	-5.10	-5.24	-5.37	-5.03	1.71	1.67	1.672
Interest Coverage	6.61	9.03	11.30	11.49	12.26	12.46	9.03	4.69	2.74	1.78	1.37	1.16	1.00	0.88	0.80	0.79	0.78	0.85	0.96	1.01	1.006
Equity Multiplier	8.49	8.49	8.60	8.60	8.60	8.60	9.32	9.32	9.32	9.32	8.72	8.72	8.72	8.72	8.24	8.24	8.24	8.24	7.96	7.96	7.956
Cash Ratio	snapshot only																				0.367
Debt Service Coverage	snapshot only																				1.027
Cash to Debt	snapshot only																				0.228
FCF to Debt	snapshot only																				0.450
Defensive Interval	snapshot only																				127.1 days

Efficiency & Turnover

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Asset Turnover	0.05	0.05	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.06	0.06	0.06	0.06	0.06	0.06	0.062
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Cash Conversion Cycle	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Fixed Asset Turnover	snapshot only																				6.467
Cash Velocity	snapshot only																				7.156
Capital Intensity	snapshot only																				16.731

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	-1.0%	0.4%	1.2%	-1.0%	-0.6%	1.7%	7.0%	19.4%	32.2%	41.9%	46.2%	39.8%	29.1%	19.7%	11.7%	6.3%	4.3%	3.4%	4.3%	5.6%	5.62%
Net Income	39.3%	73.2%	88.2%	16.3%	11.5%	-1.5%	-7.3%	3.5%	12.1%	16.3%	22.5%	25.8%	11.2%	2.4%	-9.2%	-16.2%	-15.5%	-5.5%	6.8%	14.1%	14.11%
EPS	42.0%	77.3%	90.9%	18.7%	13.9%	1.1%	-5.8%	-5.4%	2.8%	6.1%	12.0%	27.0%	11.7%	2.4%	-9.0%	-15.9%	-16.9%	-7.6%	5.1%	13.5%	13.52%
FCF	6.0%	60.5%	57.4%	12.5%	13.4%	-3.7%	-9.2%	7.8%	16.2%	-10.2%	-8.2%	-5.9%	-31.7%	14.1%	-11.5%	-3.0%	24.0%	0.2%	51.1%	56.5%	56.49%
EBITDA	37.9%	67.9%	80.9%	16.1%	10.0%	-2.0%	-7.3%	2.7%	9.7%	12.9%	18.1%	21.0%	9.3%	2.0%	-8.8%	-14.7%	-14.2%	-4.5%	11.3%	16.5%	16.54%
Op. Income	40.8%	75.7%	91.6%	18.1%	11.8%	-1.3%	-7.3%	3.6%	12.5%	16.9%	23.3%	25.9%	11.3%	2.5%	-9.8%	-16.2%	-15.5%	-5.7%	11.3%	18.4%	18.40%
OCF Growth	snapshot only																				49.89%
Asset Growth	snapshot only																				6.74%
Equity Growth	snapshot only																				10.62%
Debt Growth	snapshot only																				31.83%
Shares Change	snapshot only																				0.52%
Dividend Growth	snapshot only																				5.70%

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	3.2%	2.4%	1.7%	0.3%	0.2%	0.2%	1.4%	4.7%	9.2%	13.2%	16.6%	18.2%	19.3%	20.0%	20.4%	21.1%	21.2%	20.7%	19.4%	16.2%	16.21%
Revenue 5Y	8.2%	7.8%	7.3%	6.5%	5.7%	5.3%	5.3%	6.3%	7.6%	9.2%	10.5%	11.0%	11.4%	11.3%	11.2%	11.2%	11.9%	12.4%	13.0%	13.2%	13.15%
EPS 3Y	13.9%	17.0%	10.6%	6.7%	8.6%	8.3%	8.6%	13.4%	18.4%	23.9%	26.3%	12.6%	9.3%	3.2%	-1.3%	0.3%	-1.5%	0.2%	2.3%	6.6%	6.62%
EPS 5Y	17.6%	18.3%	16.8%	13.6%	15.2%	13.9%	19.4%	14.6%	11.6%	11.4%	7.4%	7.8%	8.0%	6.7%	5.5%	9.2%	9.1%	12.5%	14.0%	6.4%	6.36%
Net Income 3Y	12.3%	15.2%	8.7%	5.1%	7.0%	6.4%	6.8%	15.2%	20.3%	25.7%	28.8%	14.9%	11.6%	5.5%	1.0%	3.0%	1.7%	4.0%	5.9%	6.3%	6.34%
Net Income 5Y	19.5%	20.1%	18.3%	14.9%	14.4%	13.0%	18.4%	15.9%	12.1%	11.9%	7.9%	8.6%	8.8%	7.5%	6.2%	10.0%	10.3%	13.9%	15.7%	7.7%	7.69%
EBITDA 3Y	4.2%	8.1%	9.4%	5.6%	6.7%	6.1%	6.5%	14.1%	18.5%	23.0%	25.6%	13.0%	9.7%	4.1%	-0.1%	2.0%	1.0%	3.2%	6.2%	6.4%	6.35%
EBITDA 5Y	15.9%	16.5%	14.8%	11.6%	10.8%	9.4%	8.7%	8.0%	6.4%	6.9%	7.4%	7.9%	7.8%	6.6%	5.4%	8.9%	9.3%	12.6%	15.0%	7.5%	7.48%
Gross Profit 3Y	3.4%	4.7%	5.6%	4.0%	4.8%	4.4%	4.6%	8.9%	11.7%	13.6%	15.2%	10.2%	8.9%	6.9%	5.1%	6.1%	6.1%	6.7%	8.2%	7.0%	7.01%
Gross Profit 5Y	9.7%	10.1%	9.5%	8.1%	6.4%	5.6%	5.1%	5.5%	6.1%	6.6%	7.3%	7.1%	6.9%	6.2%	5.7%	7.2%	7.8%	8.9%	10.0%	7.4%	7.37%
Op. Income 3Y	3.4%	7.7%	9.2%	5.3%	7.0%	6.5%	7.0%	15.6%	21.0%	26.5%	29.9%	15.5%	11.9%	5.7%	1.0%	3.0%	1.9%	4.1%	7.4%	7.7%	7.72%
Op. Income 5Y	16.5%	17.0%	15.2%	11.9%	11.2%	9.8%	9.1%	8.5%	6.8%	7.6%	8.3%	8.8%	9.0%	7.7%	6.4%	10.2%	10.7%	14.4%	17.1%	8.9%	8.87%
FCF 3Y	8.2%	10.3%	7.1%	3.1%	14.9%	11.7%	15.8%	10.7%	11.8%	11.5%	9.5%	4.5%	-3.4%	-0.5%	-9.6%	-0.5%	-0.5%	0.9%	7.1%	12.6%	12.63%
FCF 5Y	8.5%	14.9%	13.4%	7.8%	9.9%	11.5%	12.6%	14.9%	10.8%	3.0%	0.5%	2.1%	3.8%	7.4%	4.8%	4.4%	3.4%	9.7%	11.9%	11.6%	11.63%
OCF 3Y	6.1%	9.2%	6.9%	3.0%	13.2%	9.2%	12.0%	9.2%	11.3%	13.7%	12.6%	7.0%	-0.3%	1.2%	-7.8%	0.2%	0.3%	-1.1%	7.4%	11.2%	11.20%
OCF 5Y	7.9%	14.0%	13.1%	8.3%	10.2%	10.7%	11.4%	14.1%	10.6%	4.7%	2.2%	2.7%	3.9%	6.2%	3.8%	3.6%	3.6%	8.0%	12.1%	12.0%	12.02%
Assets 3Y	7.5%	7.5%	6.8%	6.8%	6.8%	6.8%	5.7%	5.7%	5.7%	5.7%	8.1%	8.1%	8.1%	8.1%	6.7%	6.7%	6.7%	6.7%	8.0%	8.0%	8.04%
Assets 5Y	6.7%	6.7%	7.4%	7.4%	7.4%	7.4%	6.1%	6.1%	6.1%	6.1%	7.9%	7.9%	7.9%	7.9%	6.9%	6.9%	6.9%	6.9%	6.4%	6.4%	6.40%
Equity 3Y	6.4%	6.4%	4.4%	4.4%	4.4%	4.4%	-0.1%	-0.1%	-0.1%	-0.1%	7.1%	7.1%	7.1%	7.1%	8.2%	8.2%	8.2%	8.2%	13.9%	13.9%	13.89%
Book Value 3Y	7.8%	8.0%	6.2%	6.0%	6.0%	6.2%	1.6%	-1.7%	-1.6%	-1.5%	5.0%	5.0%	5.0%	4.8%	5.7%	5.5%	4.7%	4.2%	10.0%	14.2%	14.19%
Dividend 3Y	2.8%	2.4%	2.2%	2.4%	2.4%	2.6%	2.5%	0.1%	1.0%	2.1%	2.4%	1.5%	0.7%	-0.3%	-1.2%	-1.4%	-1.8%	-2.2%	-1.6%	2.1%	2.13%

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	0.84	0.78	0.72	0.64	0.66	0.68	0.75	0.72	0.60	0.56	0.56	0.60	0.66	0.68	0.71	0.76	0.83	0.86	0.88	0.92	0.919
Earnings Stability	0.79	0.67	0.54	0.76	0.79	0.64	0.51	0.75	0.80	0.68	0.48	0.74	0.83	0.69	0.57	0.75	0.68	0.66	0.59	0.65	0.653
Margin Stability	0.94	0.93	0.92	0.92	0.92	0.91	0.91	0.92	0.92	0.90	0.89	0.90	0.88	0.86	0.84	0.84	0.84	0.84	0.86	0.85	0.853
Rev. Growth Consistency	0.00	0.50	0.50	0.00	0.00	1.00	1.00	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	1.000
Earn. Growth Consistency	0.50	0.50	0.50	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	0.00	0.00	0.00	0.00	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	0.84	0.50	0.50	0.93	0.95	0.99	0.97	0.99	0.95	0.93	0.91	0.90	0.96	0.99	0.96	0.94	0.94	0.98	0.97	0.94	0.944
Earnings Smoothness	0.67	0.46	0.39	0.85	0.89	0.98	0.92	0.97	0.89	0.85	0.80	0.77	0.89	0.98	0.90	0.82	0.83	0.94	0.93	0.87	0.868
ROE Trend	0.01	0.03	0.04	0.02	0.02	0.02	0.03	0.02	0.02	0.02	-0.00	0.01	-0.00	-0.01	-0.02	-0.03	-0.03	-0.03	-0.01	-0.01	-0.010
Gross Margin Trend	0.09	0.13	0.16	0.13	0.12	0.10	0.04	-0.05	-0.10	-0.16	-0.19	-0.20	-0.21	-0.20	-0.19	-0.15	-0.11	-0.06	-0.02	0.00	0.000
FCF Margin Trend	0.05	0.13	0.15	0.06	0.05	0.05	0.01	-0.01	-0.02	-0.14	-0.15	-0.12	-0.16	-0.07	-0.10	-0.07	-0.04	-0.01	0.05	0.08	0.081
Sustainable Growth Rate	6.7%	8.1%	8.7%	7.6%	7.6%	7.6%	7.7%	7.8%	8.8%	9.1%	9.0%	9.6%	9.0%	8.4%	6.6%	6.2%	5.9%	6.5%	6.5%	6.8%	6.83%
Internal Growth Rate	0.8%	1.0%	1.0%	0.9%	0.9%	0.9%	0.9%	0.9%	1.0%	1.0%	1.0%	1.1%	1.0%	0.9%	0.8%	0.7%	0.7%	0.8%	0.8%	0.9%	0.85%

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	1.12	1.19	1.19	1.15	1.19	1.21	1.18	1.22	1.24	1.01	0.96	0.92	0.80	1.06	0.91	1.06	1.14	1.04	1.23	1.39	1.390
FCF/OCF	0.95	0.95	0.94	0.91	0.91	0.92	0.93	0.90	0.90	0.85	0.85	0.88	0.86	0.91	0.88	0.89	0.89	0.97	0.92	0.93	0.933
FCF/Net Income	snapshot only																				1.296
OCF/EBITDA	snapshot only																				1.046
CapEx/Revenue	1.5%	1.8%	2.7%	3.2%	3.5%	3.1%	2.6%	3.4%	3.2%	3.8%	3.5%	2.7%	2.5%	2.1%	2.2%	2.2%	2.5%	0.5%	2.1%	2.0%	2.00%
CapEx/Depreciation	snapshot only																				3.543
Accruals Ratio	-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	-0.01	-0.005
Sloan Accruals	snapshot only																				0.693
Cash Flow Adequacy	snapshot only																				3.082
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Dividend Yield	3.7%	3.8%	3.3%	3.5%	3.9%	4.1%	3.8%	4.0%	4.0%	4.3%	3.4%	3.8%	3.8%	3.1%	3.2%	3.4%	3.3%	3.1%	3.2%	3.1%	2.93%
Dividend/Share	$0.45	$0.45	$0.46	$0.47	$0.47	$0.47	$0.48	$0.45	$0.46	$0.48	$0.50	$0.50	$0.50	$0.51	$0.52	$0.52	$0.52	$0.52	$0.54	$0.55	$0.55
Payout Ratio	37.6%	33.5%	31.5%	34.8%	34.7%	34.8%	34.8%	35.3%	33.4%	33.3%	32.4%	31.2%	32.5%	34.4%	36.9%	38.5%	40.2%	38.2%	36.4%	35.7%	35.70%
FCF Payout Ratio	35.3%	29.4%	28.2%	33.2%	32.0%	31.3%	31.8%	32.3%	29.7%	38.7%	39.5%	38.2%	47.1%	35.9%	46.2%	40.8%	39.7%	37.6%	32.2%	27.5%	27.54%
Total Payout Ratio	53.7%	50.4%	54.2%	59.4%	65.4%	59.7%	46.9%	47.4%	44.6%	42.8%	41.9%	40.3%	36.4%	38.0%	45.8%	47.7%	49.8%	52.9%	59.9%	73.1%	73.11%
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	0.08	0.06	0.05	0.06	0.07	0.07	0.06	0.09	0.12	0.15	0.17	0.15	0.12	0.09	0.07	0.07	0.08	0.08	0.09	0.09	0.088
Buyback Yield	1.6%	1.9%	2.3%	2.5%	3.5%	2.9%	1.3%	1.4%	1.3%	1.2%	1.0%	1.1%	0.5%	0.3%	0.8%	0.8%	0.8%	1.2%	2.0%	3.3%	3.27%
Net Buyback Yield	1.6%	1.9%	2.3%	2.5%	3.5%	2.9%	1.3%	1.3%	1.3%	1.2%	1.0%	1.1%	0.4%	0.3%	0.7%	0.8%	0.8%	1.2%	2.0%	3.3%	3.25%
Total Shareholder Return	5.3%	5.7%	5.6%	6.0%	7.4%	7.1%	5.1%	5.3%	5.3%	5.5%	4.4%	4.9%	4.3%	3.4%	3.9%	4.2%	4.0%	4.3%	5.2%	6.4%	6.37%

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)	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.796
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.96	0.97	0.966
EBIT Margin	0.36	0.40	0.43	0.40	0.40	0.39	0.37	0.35	0.34	0.32	0.32	0.31	0.29	0.27	0.25	0.25	0.24	0.25	0.27	0.28	0.277
Asset Turnover	0.05	0.05	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.06	0.06	0.06	0.06	0.06	0.06	0.062
Equity Multiplier	8.18	8.18	8.55	8.55	8.55	8.55	8.95	8.95	8.95	8.95	8.99	8.99	8.99	8.99	8.47	8.47	8.47	8.47	8.09	8.09	8.093

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)	$1.19	$1.35	$1.46	$1.34	$1.35	$1.36	$1.37	$1.27	$1.39	$1.44	$1.54	$1.61	$1.55	$1.48	$1.40	$1.35	$1.29	$1.37	$1.47	$1.53	$1.53
Book Value/Share	$11.10	$11.14	$11.68	$11.76	$11.77	$11.87	$11.25	$10.20	$10.24	$10.27	$12.85	$12.86	$12.85	$12.83	$13.78	$13.80	$13.52	$13.41	$15.00	$15.18	$15.16
Tangible Book/Share	$7.81	$7.84	$8.37	$8.43	$8.43	$8.51	$7.91	$7.17	$7.20	$7.22	$9.07	$9.08	$9.07	$9.06	$10.02	$10.03	$9.83	$9.75	$11.14	$11.27	$11.27
Revenue/Share	$4.15	$4.18	$4.22	$4.18	$4.22	$4.36	$4.59	$4.56	$5.11	$5.65	$6.13	$6.44	$6.63	$6.76	$6.86	$6.87	$6.81	$6.84	$7.04	$7.22	$7.22
FCF/Share	$1.26	$1.54	$1.62	$1.40	$1.46	$1.52	$1.50	$1.38	$1.56	$1.24	$1.26	$1.31	$1.07	$1.42	$1.12	$1.28	$1.31	$1.39	$1.66	$1.99	$1.99
OCF/Share	$1.33	$1.61	$1.74	$1.54	$1.61	$1.65	$1.62	$1.54	$1.73	$1.46	$1.47	$1.49	$1.24	$1.56	$1.27	$1.43	$1.48	$1.43	$1.81	$2.13	$2.13
Cash/Share	$12.34	$12.39	$15.12	$15.23	$15.24	$15.37	$9.81	$8.89	$8.92	$8.95	$11.42	$11.43	$11.42	$11.40	$12.56	$12.58	$12.33	$12.23	$1.00	$1.01	$1.15
EBITDA/Share	$1.60	$1.80	$1.94	$1.79	$1.80	$1.81	$1.83	$1.68	$1.81	$1.87	$1.97	$2.05	$1.99	$1.91	$1.80	$1.76	$1.68	$1.78	$1.97	$2.04	$2.04
Debt/Share	$3.64	$3.66	$3.37	$3.40	$3.40	$3.43	$5.92	$5.37	$5.39	$5.41	$7.67	$7.68	$7.67	$7.66	$3.37	$3.37	$3.30	$3.28	$4.36	$4.42	$4.42
Net Debt/Share	$-8.70	$-8.73	$-11.75	$-11.83	$-11.84	$-11.94	$-3.88	$-3.52	$-3.53	$-3.54	$-3.75	$-3.75	$-3.75	$-3.74	$-9.20	$-9.21	$-9.02	$-8.95	$3.37	$3.41	$3.41

Academic Models

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Altman-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.550
Altman Z-Prime	snapshot only																				0.473
Piotroski F-Score	8	8	8	7	8	6	6	6	6	6	6	7	7	7	6	8	7	7	8	8	8
Beneish M-Score	-2.48	-2.53	-2.56	-2.53	-2.46	-2.35	-2.10	-1.91	-1.83	-1.82	-2.02	-2.09	-2.18	-2.28	-2.38	-2.32	-2.29	-2.48	-2.42	-5.12	-5.116
Ohlson O-Score	snapshot only																				-5.381
Net-Net WC	snapshot only																				$-104.58
EVA	snapshot only																				$-27616601.63

Credit

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Credit Rating	snapshot only																				A+
Credit Score	74.85	77.17	82.82	81.01	81.19	81.16	63.61	65.60	65.65	67.10	65.14	67.01	65.59	65.52	79.81	79.26	76.38	79.66	79.09	78.09	78.087
Credit Grade	snapshot only																				5
Credit Trend	snapshot only																				-1.173
Implied Spread (bps)	snapshot only																				125.000
Industry Credit Rank	snapshot only																				77
Sector Credit Rank	snapshot only																				69

FCF 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