— Know what they know.
Not Investment Advice

FIBK NASDAQ

First Interstate BancSystem, Inc.
1W: +2.5% 1M: +2.1% 3M: -6.0% YTD: +0.9% 1Y: +32.1% 3Y: +90.2% 5Y: -3.8%
$35.49
+0.29 (+0.82%)
 
Weekly Expected Move ±3.5%
$32 $33 $34 $35 $36
NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 61 · $3.4B mcap · 78M float · 1.63% daily turnover · Short 74% of daily vol

Edge Score

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

WEAK EDGE
53.4 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: 8.1%  ·  5Y Avg: 5.9%
Cost Advantage
49
Intangibles
80
Switching Cost
42
Network Effect
42
Scale
45
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. FIBK shows a Weak competitive edge (53.4/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. ROIC of 8.1% 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
$33
Low
$33
Avg Target
$33
High
Based on 1 analyst since Apr 29, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 6Hold: 7Sell: 2Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$33.00
Analysts1
Consensus Change History
DateFieldFromTo
2026-05-02 consensus Buy Hold
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-05-01 UBS $38 $33 -5 -7.2% $35.56
2026-02-04 UBS $37 $38 +1 +1.1% $37.60
2026-02-02 Piper Sandler Matthew Clark $36 $44 +8 +24.0% $35.47
2026-01-06 UBS Nicholas Holowko $34 $37 +3 +0.2% $36.91
2025-12-19 Barclays Jared Shaw $36 $38 +2 +6.8% $35.59
2025-11-11 Barclays $34 $36 +2 +12.5% $31.99
2025-11-05 UBS Initiated $34 +5.1% $32.36
2025-10-08 Barclays Jared Shaw Initiated $34 +7.2% $31.71
2025-09-29 Wells Fargo $28 $30 +2 -7.8% $32.55
2025-01-31 Stephens Andrew Terrell $36 $38 +2 +15.3% $32.95
2024-10-28 Piper Sandler Matthew Clark $38 $36 -2 +14.0% $31.57
2024-10-01 Wells Fargo Timur Braziler Initiated $28 -8.7% $30.68
2024-07-29 Piper Sandler Matthew Clark $37 $38 +1 +20.2% $31.61
2024-07-29 Stephens Andrew Terell $41 $36 -5 +14.2% $31.51
2024-04-29 Piper Sandler Matthew Clark Initiated $37 +35.1% $27.39
2022-05-04 Stephens Initiated $41 +16.5% $35.20

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.

A-
May 22, 2026
DCF
4
ROE
3
ROA
4
D/E
3
P/E
3
P/B
3
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. FIBK receives an overall rating of A-. Strongest factors: DCF (4/5), ROA (4/5).
Rating Change History
DateFromTo
2026-04-29 B+ A-
2026-04-22 A- B+
2026-04-01 B+ A-
2026-03-04 A- B+
2026-02-04 B+ A-
2026-01-16 A- B+
2026-01-14 B+ A-
2026-01-09 A- B+
2026-01-03 B+ A-

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.

46 Grade A
Profitability
67
Balance Sheet
38
Earnings Quality
82
Growth
44
Value
85
Momentum
65
Safety
50
Cash Flow
52
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. FIBK scores highest in Value (85/100) and lowest in Balance Sheet (38/100). An overall grade of A places FIBK 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
2.22
Grey Zone
Piotroski F-Score
5/9
Beneish M-Score
-2.82
Unlikely Manipulator
Ohlson O-Score
-3.37
Bankruptcy prob: 3.3%
Low Risk
Credit Rating
A-
Score: 67.0/100
Trend: Improving
Earnings Quality
75/100
OCF/NI: 0.90x
Accruals: 0.1%
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. FIBK scores 2.22, 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. FIBK 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. FIBK's score of -2.82 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. FIBK's implied 3.3% 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. FIBK receives an estimated rating of A- (score: 67.0/100), with a improving 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). FIBK'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
11.24x
PEG
0.25x
P/S
2.80x
P/B
1.04x
P/FCF
13.09x
P/OCF
11.75x
EV/EBITDA
8.71x
EV/Revenue
3.03x
EV/EBIT
9.27x
EV/FCF
14.73x
Earnings Yield
9.42%
FCF Yield
7.64%
Shareholder Yield
12.02%
Graham Number
$49.58
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 11.2x earnings, FIBK trades at a reasonable valuation. An earnings yield of 9.4% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $49.58 per share, suggesting a potential 40% 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
0.775
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.327
EBIT / Rev
×
Asset Turnover
0.044
Rev / Assets
×
Equity Multiplier
8.262
Assets / Equity
=
ROE
9.2%
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. FIBK's ROE of 9.2% is driven by financial leverage (equity multiplier: 8.26x). 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
3.80%
Fair P/E
16.11x
Intrinsic Value
$50.66
Price/Value
0.66x
Margin of Safety
34.07%
Premium
-34.07%
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 FIBK's realized 3.8% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $50.66, FIBK appears undervalued with a 34% margin of safety. The adjusted fair P/E of 16.1x compares to the current market P/E of 11.2x.

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
$35.49
Median 1Y
$34.43
5th Pctile
$19.00
95th Pctile
$62.48
Ann. Volatility
36.2%
Analyst Target
$33.00
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

ExecutiveSalaryStockTotal
James A. Reuter
President & Chief Executive Officer
$1,000,000 $2,534,832 $4,615,009
Marcy D. Mutch
Former Chief Financial Officer, EVP
$234,672 $574,831 $1,544,274
Lorrie F. Asker
Former Co-Chief Banking Officer, EVP
$438,308 $490,730 $1,348,371
Kirk D. Jensen
General Counsel, EVP
$445,712 $321,946 $1,093,764
Kristina R. Robbins
Chief Operations Officer, EVP
$448,462 $326,481 $1,088,464
David P. Della
Camera Chief Financial Officer, EVP
$403,539 $172,352 $902,457
Lori A. Meyer
Chief Information Officer, EVP
$324,231 $234,190 $783,253

CEO Pay Ratio

37:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $4,615,009
Avg Employee Cost (SGA/emp): $125,770
Employees: 3,376

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
3,376
-3.0% YoY
Revenue / Employee
$313,477
Rev: $1,058,300,000
Profit / Employee
$89,485
NI: $302,100,000
SGA / Employee
$125,770
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 Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE 9.5% 9.5% 9.7% 5.4% 6.5% 8.5% 8.0% 11.5% 11.7% 11.1% 8.2% 8.2% 8.0% 7.5% 6.9% 6.7% 7.0% 7.5% 8.9% 9.2% 9.25%
ROA 1.2% 1.2% 1.0% 0.6% 0.7% 0.9% 0.8% 1.1% 1.1% 1.1% 0.8% 0.8% 0.8% 0.7% 0.8% 0.7% 0.8% 0.8% 1.1% 1.1% 1.12%
ROIC -6.2% -6.2% -4.9% -2.7% -3.3% -4.3% -18.7% -27.1% -27.3% -26.1% 53.9% 54.3% 52.9% 49.3% 4.8% 4.6% 4.9% 5.2% 7.8% 8.1% 8.08%
ROCE 11.2% 11.1% 11.3% 6.4% 7.6% 9.7% 7.6% 11.0% 11.2% 10.8% 9.5% 9.6% 9.4% 8.7% 8.2% 7.9% 8.3% 8.9% 2.7% 2.8% 2.77%
Gross Margin 97.2% 97.5% 1.0% 71.1% 98.1% 90.9% 82.6% 72.3% 69.4% 70.2% 66.9% 64.6% 64.2% 62.0% 61.1% 65.7% 73.4% 74.6% 97.7% 97.2% 97.24%
Operating Margin 34.7% 35.5% 40.7% -17.7% 27.1% 34.9% 31.8% 22.4% 24.0% 26.0% 21.9% 20.9% 21.4% 19.4% 17.9% 19.2% 27.6% 27.6% 44.5% 31.9% 31.91%
Net Margin 26.8% 27.6% 31.3% -14.3% 21.6% 27.7% 24.8% 16.9% 18.5% 19.9% 16.7% 15.9% 16.4% 14.8% 14.0% 14.5% 21.2% 21.3% 34.8% 24.8% 24.78%
EBITDA Margin 41.6% 42.0% 47.5% -12.0% 31.9% 39.4% 35.9% 26.5% 27.8% 29.6% 25.5% 25.2% 24.1% 23.5% 22.1% 22.3% 30.4% 32.4% 44.5% 31.9% 31.91%
FCF Margin 52.4% 44.4% 41.5% 35.5% 48.6% 48.2% 44.2% 40.4% 36.1% 32.2% 28.0% 29.4% 23.5% 20.6% 22.4% 22.3% 21.3% 22.1% 20.8% 20.6% 20.59%
OCF Margin 55.1% 47.1% 43.0% 38.1% 51.6% 51.4% 45.1% 41.1% 36.7% 32.4% 30.0% 31.3% 25.1% 22.3% 24.0% 23.7% 23.2% 24.0% 22.9% 22.9% 22.93%
ROE 3Y Avg snapshot only 7.90%
ROE 5Y Avg snapshot only 7.72%
ROA 3Y Avg snapshot only 0.92%
ROIC 3Y Avg snapshot only 5.36%
ROIC Economic snapshot only 7.43%
Cash ROA snapshot only 1.06%
Cash ROIC snapshot only 7.30%
CROIC snapshot only 6.55%
NOPAT Margin snapshot only 25.37%
Pretax Margin snapshot only 32.74%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 25.75%
SBC / Revenue snapshot only 0.95%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio 10.51 10.28 10.26 25.24 25.91 20.82 16.38 8.81 7.11 7.91 10.86 9.66 10.31 12.44 13.95 12.96 12.58 13.23 11.58 10.62 11.244
P/S Ratio 3.00 2.93 3.00 3.73 3.87 3.48 2.79 2.00 1.55 1.59 1.96 1.72 1.78 1.98 2.13 1.93 2.02 2.33 2.62 2.69 2.802
P/B Ratio 1.01 0.99 0.99 1.36 1.68 1.76 1.08 0.84 0.68 0.73 0.87 0.78 0.81 0.91 0.95 0.85 0.87 0.98 1.01 0.96 1.045
P/FCF 5.72 6.60 7.25 10.52 7.95 7.21 6.32 4.95 4.31 4.93 7.00 5.83 7.56 9.64 9.50 8.67 9.45 10.56 12.59 13.09 13.086
P/OCF 5.44 6.21 6.98 9.79 7.50 6.77 6.20 4.88 4.24 4.90 6.54 5.47 7.07 8.90 8.88 8.16 8.71 9.74 11.45 11.75 11.750
EV/EBITDA -10.32 -10.62 -13.50 -17.12 -11.93 -9.12 -2.69 -3.69 -4.73 -4.57 0.12 -0.61 -0.38 0.49 13.02 12.65 12.32 12.59 9.15 8.71 8.708
EV/Revenue -4.53 -4.64 -6.01 -4.42 -2.98 -2.42 -0.71 -1.23 -1.52 -1.37 0.03 -0.17 -0.10 0.12 3.09 2.91 3.01 3.36 2.94 3.03 3.034
EV/EBIT -12.26 -12.60 -15.92 -22.74 -15.49 -11.36 -3.27 -4.24 -5.42 -5.26 0.14 -0.72 -0.44 0.58 15.54 14.95 14.41 14.64 10.00 9.27 9.266
EV/FCF -8.66 -10.46 -14.50 -12.46 -6.13 -5.02 -1.61 -3.04 -4.23 -4.26 0.12 -0.56 -0.42 0.59 13.79 13.06 14.12 15.20 14.09 14.73 14.734
Earnings Yield 9.5% 9.7% 9.7% 4.0% 3.9% 4.8% 6.1% 11.3% 14.1% 12.6% 9.2% 10.4% 9.7% 8.0% 7.2% 7.7% 7.9% 7.6% 8.6% 9.4% 9.42%
FCF Yield 17.5% 15.2% 13.8% 9.5% 12.6% 13.9% 15.8% 20.2% 23.2% 20.3% 14.3% 17.1% 13.2% 10.4% 10.5% 11.5% 10.6% 9.5% 7.9% 7.6% 7.64%
PEG Ratio snapshot only 0.251
Price/Tangible Book snapshot only 1.446
EV/OCF snapshot only 13.230
EV/Gross Profit snapshot only 3.584
Acquirers Multiple snapshot only 9.266
Shareholder Yield snapshot only 12.02%
Graham Number snapshot only $49.58
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 0.41 0.41 0.41 0.41 0.41 0.41 0.27 0.27 0.27 0.27 0.24 0.24 0.24 0.24 0.04 0.04 0.04 0.04 0.04 0.04 0.038
Quick Ratio 0.41 0.41 0.41 0.41 0.41 0.41 0.27 0.27 0.27 0.27 0.24 0.24 0.24 0.24 0.04 0.04 0.04 0.04 0.04 0.04 0.038
Debt/Equity 0.66 0.66 0.63 0.63 0.63 0.63 1.19 1.19 1.19 1.19 1.14 1.14 1.14 1.14 0.72 0.72 0.72 0.72 0.23 0.23 0.225
Net Debt/Equity -2.55 -2.55 -2.98 -2.98 -2.98 -2.98 -1.35 -1.35 -1.35 -1.35 -0.85 -0.85 -0.85 -0.85 0.43 0.43 0.43 0.43 0.12 0.12 0.121
Debt/Assets 0.07 0.07 0.06 0.06 0.06 0.06 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.08 0.08 0.08 0.08 0.03 0.03 0.029
Debt/EBITDA 4.43 4.47 4.28 6.68 5.79 4.70 11.72 8.55 8.43 8.71 9.39 9.29 9.57 10.10 6.79 7.11 6.81 6.43 1.81 1.81 1.810
Net Debt/EBITDA -17.13 -17.31 -20.24 -31.58 -27.41 -22.24 -13.28 -9.69 -9.56 -9.88 -7.04 -6.96 -7.17 -7.57 4.06 4.25 4.07 3.84 0.98 0.97 0.974
Interest Coverage 12.08 13.06 14.32 7.54 7.69 5.73 3.26 2.49 1.57 1.11 0.84 0.76 0.70 0.64 0.61 0.63 0.71 0.83 1.11 1.24 1.240
Equity Multiplier 9.01 9.01 9.90 9.90 9.90 9.90 10.50 10.50 10.50 10.50 9.50 9.50 9.50 9.50 8.82 8.82 8.82 8.82 7.73 7.73 7.729
Cash Ratio snapshot only 0.030
Debt Service Coverage snapshot only 1.319
Cash to Debt snapshot only 0.462
FCF to Debt snapshot only 0.327
Defensive Interval snapshot only 263.5 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.04 0.044
Inventory Turnover
Receivables Turnover 13.56 13.51 13.32 14.74 17.53 20.35 14.30 15.50 16.28 16.95 11.54 11.82 11.86 11.94 12.04 11.87 11.64 11.32 12.15 11.21 11.214
Payables Turnover 0.16 0.11 0.02 0.47 0.47 0.63 0.53 0.61 0.95 1.21 0.97 1.06 1.10 1.18 1.28 1.25 1.16 1.02 1.41 0.89 0.888
DSO 27 27 27 25 21 18 26 24 22 22 32 31 31 31 30 31 31 32 30 33 32.5 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 2257 3190 20433 783 769 576 692 599 384 301 376 346 331 310 286 292 316 357 259 411 411.3 days
Cash Conversion Cycle -2230 -3163 -20406 -758 -749 -558 -666 -576 -361 -279 -344 -315 -301 -280 -255 -261 -285 -325 -229 -379 -378.7 days
Fixed Asset Turnover snapshot only 3.026
Cash Velocity snapshot only 3.434
Capital Intensity snapshot only 21.656
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue -4.4% -4.0% -3.6% 7.8% 30.2% 51.8% 80.6% 76.9% 56.2% 40.1% 20.5% 13.8% 8.7% 5.2% 3.7% -0.2% -2.4% -5.7% -10.0% -15.7% -15.69%
Net Income 12.9% 12.7% 19.2% -41.5% -31.8% -10.9% 5.3% 1.7% 1.3% 68.2% 27.3% -11.1% -14.3% -16.5% -12.2% -16.1% -9.1% 4.2% 33.7% 43.3% 43.30%
EPS 15.9% 16.6% 19.7% -61.1% -61.4% -48.4% -37.8% 1.4% 1.4% 72.7% 28.5% -10.4% -13.7% -16.0% -12.0% -16.4% -9.4% 4.1% 36.7% 49.3% 49.32%
FCF 4.2% 39.9% 14.2% -5.3% 20.9% 65.1% 92.6% 1.0% 15.9% -6.6% -23.7% -17.2% -29.2% -32.8% -17.0% -24.3% -11.3% 1.2% -16.3% -22.2% -22.16%
EBITDA 12.8% 11.3% 14.9% -34.1% -26.0% -7.8% 7.0% 1.3% 1.0% 58.1% 25.0% -7.8% -11.8% -13.6% -10.0% -15.0% -8.6% 2.1% 21.8% 27.6% 27.64%
Op. Income 12.6% 12.2% 18.4% -40.6% -32.2% -12.1% 3.8% 1.6% 1.3% 71.3% 31.0% -9.0% -12.8% -15.6% -12.6% -16.2% -9.5% 3.4% 33.0% 41.7% 41.73%
OCF Growth snapshot only -18.44%
Asset Growth snapshot only -8.57%
Equity Growth snapshot only 4.33%
Debt Growth snapshot only -67.50%
Shares Change snapshot only -4.04%
Dividend Growth snapshot only -1.59%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 4.2% 3.4% 2.1% 4.4% 9.0% 13.3% 19.3% 22.1% 24.8% 26.8% 28.0% 29.5% 30.3% 30.8% 31.2% 26.2% 18.3% 11.6% 4.0% -1.4% -1.41%
Revenue 5Y 10.0% 9.5% 8.5% 10.6% 13.6% 15.2% 17.9% 18.1% 18.1% 18.7% 18.3% 18.0% 17.1% 16.5% 16.2% 15.7% 15.6% 15.1% 14.4% 12.8% 12.82%
EPS 3Y 7.5% 5.0% 5.6% -24.9% -22.0% -15.4% -11.4% 2.7% 2.4% 1.3% -1.5% -5.3% -7.2% -9.2% -11.1% 22.1% 23.4% 14.7% 15.6% 3.8% 3.80%
EPS 5Y 8.9% 7.7% 7.9% -11.9% -9.8% -1.8% 0.5% 5.8% 2.8% 0.7% -1.2% -1.6% -0.3% -2.6% -4.7% -4.1% -3.4% -1.9% 2.8% 1.1% 1.15%
Net Income 3Y 10.5% 6.8% 6.2% -13.4% -7.2% -0.3% 3.8% 20.1% 20.7% 19.1% 16.9% 12.3% 10.1% 7.8% 5.6% 26.6% 21.2% 13.6% 14.3% 2.3% 2.26%
Net Income 5Y 16.2% 14.8% 15.0% 1.7% 6.3% 11.5% 13.7% 19.4% 16.1% 12.8% 10.0% 9.5% 9.4% 6.9% 4.5% 5.2% 6.5% 8.0% 13.4% 11.2% 11.23%
EBITDA 3Y 11.1% 8.8% 7.7% -8.0% -3.7% 1.4% 4.5% 18.1% 18.9% 17.5% 15.4% 11.6% 9.6% 8.0% 6.4% 21.5% 17.5% 11.7% 11.0% 0.0% 0.00%
EBITDA 5Y 13.7% 12.3% 12.1% 2.3% 5.9% 9.6% 12.3% 17.5% 15.3% 13.4% 10.8% 10.4% 9.7% 7.3% 5.1% 5.2% 6.3% 7.4% 11.0% 8.6% 8.57%
Gross Profit 3Y 5.7% 5.4% 4.8% 4.2% 9.7% 13.7% 17.8% 21.5% 21.1% 20.0% 18.5% 16.4% 15.1% 13.9% 12.6% 12.1% 5.7% 1.7% 0.3% -1.7% -1.73%
Gross Profit 5Y 10.8% 10.5% 9.8% 9.7% 13.1% 14.5% 16.3% 16.2% 14.3% 13.4% 11.9% 11.3% 10.2% 9.0% 8.3% 8.5% 9.4% 9.8% 11.6% 10.6% 10.63%
Op. Income 3Y 8.7% 6.1% 6.3% -12.8% -7.1% -0.7% 3.0% 19.3% 20.3% 19.1% 17.2% 12.6% 10.5% 8.3% 5.9% 26.3% 21.7% 14.3% 15.1% 2.6% 2.62%
Op. Income 5Y 12.7% 11.3% 11.3% -0.9% 3.2% 8.0% 10.4% 16.8% 14.7% 12.4% 10.3% 9.8% 9.8% 7.2% 4.6% 5.3% 6.6% 8.1% 13.4% 11.2% 11.16%
FCF 3Y 29.3% 8.0% 8.3% 9.0% 38.9% 75.7% 67.9% 72.2% 93.7% 29.2% 18.9% 16.5% -0.3% 1.2% 6.9% 8.1% -10.1% -14.0% -19.1% -21.3% -21.28%
FCF 5Y 23.3% 18.8% 20.7% 15.0% 27.2% 41.0% 35.3% 30.7% 24.8% 14.2% 13.3% 16.7% 17.0% 27.8% 24.6% 26.2% 35.5% 8.0% 3.1% -1.4% -1.39%
OCF 3Y 30.6% 10.3% 8.6% 10.6% 37.7% 70.0% 61.3% 63.3% 77.6% 24.9% 16.8% 15.5% 0.3% 1.9% 7.9% 7.7% -9.4% -13.5% -17.0% -18.8% -18.81%
OCF 5Y 22.6% 18.6% 19.0% 10.1% 21.3% 31.0% 28.1% 29.4% 24.7% 14.4% 14.2% 17.5% 16.6% 25.7% 22.8% 23.4% 30.3% 7.4% 2.6% -1.1% -1.06%
Assets 3Y 13.1% 13.1% 13.9% 13.9% 13.9% 13.9% 30.2% 30.2% 30.2% 30.2% 20.2% 20.2% 20.2% 20.2% 14.0% 14.0% 14.0% 14.0% -6.2% -6.2% -6.21%
Assets 5Y 15.1% 15.1% 16.8% 16.8% 16.8% 16.8% 21.5% 21.5% 21.5% 21.5% 18.2% 18.2% 18.2% 18.2% 14.8% 14.8% 14.8% 14.8% 8.6% 8.6% 8.58%
Equity 3Y 11.1% 11.1% 5.5% 5.5% 5.5% 5.5% 15.1% 15.1% 15.1% 15.1% 18.1% 18.1% 18.1% 18.1% 18.5% 18.5% 18.5% 18.5% 3.9% 3.9% 3.89%
Book Value 3Y 8.0% 9.2% 4.8% -8.5% -11.4% -10.6% -1.6% -1.5% -2.3% -2.1% -0.5% -0.5% -0.5% -0.5% -0.2% 14.3% 20.6% 19.7% 5.1% 5.5% 5.47%
Dividend 3Y -10.5% -8.8% -8.1% -5.2% -4.8% -1.1% 3.8% -1.4% -6.2% -8.8% -13.8% -14.2% -14.9% -15.7% -15.7% -3.6% 1.7% 1.0% 0.8% 1.0% 0.97%
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.83 0.77 0.71 0.83 0.84 0.72 0.60 0.61 0.68 0.72 0.73 0.75 0.80 0.82 0.81 0.82 0.86 0.84 0.74 0.55 0.545
Earnings Stability 0.95 0.87 0.81 0.12 0.27 0.59 0.76 0.33 0.39 0.55 0.74 0.37 0.44 0.55 0.67 0.28 0.35 0.54 0.84 0.44 0.441
Margin Stability 0.96 0.96 0.95 0.97 0.96 0.96 0.94 0.96 0.92 0.90 0.87 0.88 0.86 0.84 0.82 0.84 0.85 0.85 0.86 0.84 0.838
Rev. Growth Consistency 0.00 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 0.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 1.00 0.50 0.50 0.00 0.00 0.00 1.00 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 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 0.95 0.95 0.92 0.83 0.87 0.96 0.98 0.50 0.50 0.50 0.89 0.96 0.94 0.93 0.95 0.94 0.96 0.98 0.87 0.83 0.827
Earnings Smoothness 0.88 0.88 0.83 0.48 0.62 0.89 0.95 0.08 0.22 0.49 0.76 0.88 0.85 0.82 0.87 0.82 0.90 0.96 0.71 0.64 0.644
ROE Trend 0.01 0.00 0.01 -0.03 -0.02 -0.01 -0.02 0.02 0.02 0.00 -0.00 0.01 -0.00 -0.02 -0.00 -0.02 -0.02 -0.01 0.01 0.02 0.017
Gross Margin Trend 0.08 0.09 0.11 0.00 0.01 -0.02 -0.07 -0.06 -0.16 -0.20 -0.23 -0.20 -0.19 -0.18 -0.15 -0.13 -0.07 -0.00 0.11 0.19 0.192
FCF Margin Trend 0.36 0.23 0.16 0.08 0.18 0.11 0.06 0.03 -0.14 -0.14 -0.15 -0.09 -0.19 -0.20 -0.14 -0.13 -0.08 -0.04 -0.04 -0.05 -0.053
Sustainable Growth Rate 4.7% 4.4% 4.6% -0.7% -0.6% 0.5% 0.8% 4.2% 4.1% 3.4% 2.0% 2.0% 1.8% 1.3% 0.9% 0.7% 1.1% 1.5% 3.2% 3.6% 3.56%
Internal Growth Rate 0.6% 0.5% 0.5% 0.0% 0.1% 0.4% 0.4% 0.3% 0.2% 0.2% 0.2% 0.1% 0.1% 0.1% 0.1% 0.2% 0.4% 0.4% 0.43%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 1.93 1.65 1.47 2.58 3.46 3.08 2.64 1.81 1.68 1.61 1.66 1.76 1.46 1.40 1.57 1.59 1.45 1.36 1.01 0.90 0.904
FCF/OCF 0.95 0.94 0.96 0.93 0.94 0.94 0.98 0.98 0.98 0.99 0.93 0.94 0.93 0.92 0.93 0.94 0.92 0.92 0.91 0.90 0.898
FCF/Net Income snapshot only 0.812
OCF/EBITDA snapshot only 0.658
CapEx/Revenue 2.7% 2.7% 1.6% 2.7% 3.0% 3.2% 0.9% 0.6% 0.6% 0.2% 2.0% 1.9% 1.6% 1.7% 1.6% 1.4% 1.8% 1.9% 2.1% 2.3% 2.34%
CapEx/Depreciation snapshot only 1.116
Accruals Ratio -0.01 -0.01 -0.00 -0.01 -0.02 -0.02 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 0.00 0.001
Sloan Accruals snapshot only 0.459
Cash Flow Adequacy snapshot only 1.278
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 4.8% 5.2% 5.2% 4.5% 4.2% 4.5% 5.5% 7.2% 9.1% 8.8% 7.0% 7.8% 7.5% 6.7% 6.2% 6.9% 6.8% 6.0% 5.6% 5.8% 5.30%
Dividend/Share $1.56 $1.62 $1.64 $1.30 $1.29 $1.49 $1.74 $1.79 $1.83 $1.88 $1.88 $1.90 $1.90 $1.89 $1.89 $1.89 $1.89 $1.89 $1.92 $1.93 $1.88
Payout Ratio 51.0% 53.2% 52.9% 1.1% 1.1% 94.6% 90.1% 63.6% 64.4% 69.3% 75.8% 75.3% 77.5% 83.1% 86.7% 89.6% 85.1% 79.5% 64.3% 61.5% 61.52%
FCF Payout Ratio 27.8% 34.1% 37.4% 47.0% 33.4% 32.8% 34.8% 35.8% 39.0% 43.2% 48.8% 45.5% 56.8% 64.4% 59.0% 60.0% 63.9% 63.5% 69.9% 75.8% 75.80%
Total Payout Ratio 98.4% 76.2% 55.7% 1.1% 1.6% 2.1% 1.9% 1.3% 1.1% 70.0% 89.0% 88.2% 91.1% 97.7% 87.7% 91.6% 86.5% 92.1% 1.0% 1.3% 1.28%
Div. Increase Streak 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 0 0 0 0 0 0
Chowder Number -0.17 -0.15 -0.16 0.35 0.50 0.63 0.85 0.61 0.44 0.32 0.14 0.13 0.11 0.07 0.07 0.07 0.07 0.06 0.05 0.04 0.042
Buyback Yield 4.5% 2.2% 0.3% 0.1% 2.0% 5.7% 6.0% 7.8% 6.4% 0.1% 1.2% 1.3% 1.3% 1.2% 0.1% 0.2% 0.1% 0.9% 3.5% 6.2% 6.23%
Net Buyback Yield 4.5% 2.2% 0.3% 0.0% 2.0% 5.7% 6.0% 7.8% 6.4% 0.1% 1.2% 1.3% 1.3% 1.1% 0.0% 0.1% 0.1% 0.9% 3.5% 6.2% 6.23%
Total Shareholder Return 9.3% 7.4% 5.4% 4.5% 6.2% 10.2% 11.5% 15.0% 15.5% 8.9% 8.2% 9.1% 8.8% 7.8% 6.3% 7.0% 6.9% 7.0% 9.0% 12.0% 12.02%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.77 0.77 0.78 0.76 0.78 0.78 0.79 0.78 0.78 0.77 0.76 0.77 0.76 0.76 0.77 0.77 0.77 0.77 0.77 0.77 0.775
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 1.00 1.00 1.000
EBIT Margin 0.37 0.37 0.38 0.19 0.19 0.21 0.22 0.29 0.28 0.26 0.24 0.23 0.23 0.21 0.20 0.19 0.21 0.23 0.29 0.33 0.327
Asset Turnover 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.04 0.044
Equity Multiplier 8.13 8.13 9.46 9.46 9.46 9.46 10.27 10.27 10.27 10.27 9.99 9.99 9.99 9.99 9.16 9.16 9.16 9.16 8.26 8.26 8.262
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $3.06 $3.04 $3.11 $1.16 $1.18 $1.57 $1.93 $2.81 $2.84 $2.71 $2.48 $2.52 $2.45 $2.28 $2.19 $2.11 $2.22 $2.37 $2.99 $3.14 $3.14
Book Value/Share $31.75 $31.74 $32.16 $21.39 $18.20 $18.64 $29.40 $29.61 $29.61 $29.61 $31.14 $31.32 $31.31 $31.26 $31.95 $31.95 $31.96 $31.96 $34.10 $34.73 $33.97
Tangible Book/Share $20.46 $20.45 $20.98 $13.95 $11.87 $12.15 $17.65 $17.77 $17.77 $17.77 $19.46 $19.57 $19.56 $19.54 $20.41 $20.41 $20.42 $20.41 $22.68 $23.10 $23.10
Revenue/Share $10.74 $10.70 $10.62 $7.82 $7.91 $9.40 $11.33 $12.37 $12.99 $13.52 $13.77 $14.18 $14.23 $14.30 $14.32 $14.11 $13.85 $13.47 $13.18 $12.40 $12.44
FCF/Share $5.62 $4.74 $4.40 $2.77 $3.85 $4.54 $5.01 $5.00 $4.69 $4.35 $3.86 $4.17 $3.34 $2.94 $3.21 $3.15 $2.96 $2.97 $2.75 $2.55 $2.56
OCF/Share $5.92 $5.03 $4.57 $2.98 $4.08 $4.84 $5.11 $5.08 $4.77 $4.38 $4.13 $4.44 $3.57 $3.19 $3.43 $3.34 $3.21 $3.23 $3.02 $2.84 $2.85
Cash/Share $101.82 $101.79 $116.01 $77.17 $65.66 $67.22 $74.76 $75.29 $75.29 $75.28 $61.93 $62.30 $62.27 $62.18 $9.29 $9.29 $9.29 $9.29 $3.54 $3.61 $3.25
EBITDA/Share $4.72 $4.67 $4.73 $2.02 $1.98 $2.50 $2.99 $4.13 $4.19 $4.05 $3.77 $3.84 $3.72 $3.52 $3.40 $3.25 $3.39 $3.59 $4.23 $4.32 $4.32
Debt/Share $20.91 $20.90 $20.25 $13.47 $11.46 $11.73 $35.04 $35.29 $35.29 $35.29 $35.40 $35.61 $35.60 $35.55 $23.08 $23.08 $23.09 $23.09 $7.67 $7.82 $7.82
Net Debt/Share $-80.91 $-80.89 $-95.76 $-63.70 $-54.20 $-55.49 $-39.72 $-40.00 $-40.00 $-40.00 $-26.53 $-26.69 $-26.67 $-26.64 $13.79 $13.79 $13.80 $13.80 $4.13 $4.21 $4.21
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman-B Score 2.222
Altman Z-Prime snapshot only -2.455
Piotroski F-Score 8 8 8 6 7 6 5 7 7 7 6 5 5 5 5 5 5 5 6 5 5
Beneish M-Score -2.50 -2.43 -2.58 -2.22 -2.20 -2.21 -0.99 -1.21 -0.89 -0.92 -2.29 -2.35 -2.37 -2.35 -2.46 -2.54 -2.41 -2.60 -2.88 -2.82 -2.817
Ohlson O-Score snapshot only -3.374
Net-Net WC snapshot only $-229.07
EVA snapshot only $-74350000.00
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only A-
Credit Score 66.35 64.87 65.07 58.61 71.44 77.11 45.96 55.61 55.66 55.90 55.10 55.69 54.46 49.07 47.06 47.05 46.66 46.83 68.49 67.01 67.006
Credit Grade snapshot only 7
Credit Trend snapshot only 19.956
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 57
Sector Credit Rank snapshot only 57

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