Also trades as: 0R2X.L (LSE) · $vol 2M · GLW.DE (XETRA) · $vol 1M

$126.36

-1.39 (-1.08%)

After Hours: $125.66 (-0.70, -0.55%)

Weekly Expected Move ±8.9%

$102 $113 $124 $135 $146

NYSE · Technology · Hardware, Equipment & Parts · Tech Score Strong Sell · Power 42 · $108.8B mcap · 790M float · 1.47% daily turnover · Short 38% of daily vol

Credit Risk of going bust: higher than 60% of companies Debt: 7.9% of company value Bonds: $61.3M held by 99 funds, 89 bp over Treasuries → details ▾

Of US companies ranked in the middle of the pack, about 1 in 580 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $1.55 (down 99%), Corning Inc would be worth roughly what it owes.
Total debt $9.38B against a stock market value of $110.09B.
Distance to default 4.23 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $4.55B (short-term plus half of long-term), stock volatility 74.2%; Altman Z 5.02. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. How these are computed.

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

49.8 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 12.7% · 5Y Avg: 7.2%

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. GLW shows a Weak competitive edge (49.8/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 12.7% 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

$154

Low

$177

Avg Target

$177

High

Based on 42 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 21Hold: 14Sell: 2Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$177.33

Analysts9

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-10-05	UBS	—	$196	$201	+5	+22.4%	$164.16
2026-09-30	Bernstein	Daniel Zhu	Initiated	$140	—	-11.8%	$158.75
2026-09-15	Mizuho Securities	John Roberts	$210	$180	-30	+25.4%	$143.50
2026-08-02	Truist Financial	—	$205	$175	-30	+26.6%	$138.25
2026-07-29	Morgan Stanley	—	$180	$165	-15	+31.1%	$125.88
2026-07-29	Mizuho Securities	—	$270	$210	-60	+66.8%	$125.88
2026-07-29	UBS	Joshua Spector	$243	$196	-47	+55.7%	$125.88
2026-07-29	Oppenheimer	—	$230	$200	-30	+58.9%	$125.88
2026-07-29	Barclays	Tim Long	$180	$129	-51	+2.5%	$125.88
2026-07-07	Oppenheimer	Martin Yang	$120	$230	+110	+18.1%	$194.77
2026-07-06	UBS	—	$228	$243	+15	+23.5%	$196.69
2026-07-01	Mizuho Securities	John Roberts	$220	$270	+50	+5.7%	$255.54
2026-06-22	Truist Financial	Matthew Niknam	$149	$205	+56	+5.1%	$195.00
2026-06-05	UBS	Joshua Spector	$223	$228	+5	+15.2%	$197.93
2026-05-12	Mizuho Securities	—	$160	$220	+60	+6.1%	$207.30
2026-05-08	Morgan Stanley	Meta Marshall	$140	$180	+40	-6.6%	$192.70
2026-05-08	Barclays	Tim Long	$149	$180	+31	-1.3%	$182.41
2026-05-07	UBS	—	$125	$223	+98	+22.8%	$181.57
2026-04-29	Truist Financial	—	Initiated	$149	—	-0.2%	$149.31
2026-04-29	Susquehanna	—	$125	$180	+55	+17.6%	$153.05
2026-04-29	Barclays	Tim Long	$100	$149	+49	-2.6%	$153.05
2026-04-20	Morgan Stanley	Meta Marshall	$127	$140	+13	-14.8%	$164.37
2026-04-08	Mizuho Securities	—	$145	$160	+15	-3.1%	$165.10
2026-02-23	Morgan Stanley	—	$103	$127	+24	-9.0%	$139.51
2026-02-23	Mizuho Securities	—	$120	$145	+25	+3.9%	$139.51
2026-02-13	HSBC	Stephen Bersey	$60	$135	+75	+2.7%	$131.50
2026-01-30	UBS	Joshua Spector	$109	$125	+16	+18.4%	$105.58
2026-01-29	Morgan Stanley	—	$98	$103	+5	+2.1%	$100.86
2026-01-29	Oppenheimer	—	$100	$120	+20	+16.8%	$102.76
2026-01-29	Susquehanna	—	$100	$125	+25	+19.9%	$104.29
2026-01-29	Mizuho Securities	—	$97	$120	+23	+15.1%	$104.29
2026-01-29	Barclays	—	$83	$100	+17	-4.1%	$104.29
2026-01-27	Wolfe Research	George Notter	Initiated	$130	—	+17.1%	$110.98
2025-12-17	Morgan Stanley	Meta Marshall	$82	$98	+16	+13.6%	$86.29
2025-11-21	UBS	—	$100	$109	+9	+39.7%	$78.03
2025-10-29	Argus Research	—	$50	$110	+60	+20.1%	$91.56
2025-10-29	UBS	—	$91	$100	+9	+14.3%	$87.50
2025-10-29	Morgan Stanley	—	$75	$82	+7	-6.3%	$87.50
2025-10-29	Mizuho Securities	—	$90	$97	+7	+12.2%	$86.43
2025-10-29	Oppenheimer	—	$72	$100	+28	+14.3%	$87.50
2025-10-29	Susquehanna	—	$75	$100	+25	+11.1%	$90.01
2025-10-29	Barclays	—	$53	$83	+30	-4.0%	$86.43
2025-10-10	Morgan Stanley	—	$56	$75	+19	-14.0%	$87.19
2025-10-03	Mizuho Securities	—	$74	$90	+16	+9.1%	$82.52
2025-09-23	UBS	Joshua Spector	$84	$91	+7	+15.0%	$79.16
2025-09-02	UBS	—	$38	$84	+46	+22.7%	$68.47
2025-08-08	Mizuho Securities	John Roberts	$59	$74	+15	+12.5%	$65.77
2025-07-30	Morgan Stanley	—	$39	$56	+17	-10.6%	$62.61
2025-07-30	Oppenheimer	—	$58	$72	+14	+15.0%	$62.61
2025-07-30	Susquehanna	—	$55	$75	+20	+19.8%	$62.61

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+

Oct 27, 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. GLW receives an overall rating of C+. Strongest factors: ROE (4/5). Areas of concern: DCF (2/5), D/E (2/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-01	B-	C+
2026-08-20	C+	B-
2026-07-30	B-	C+
2026-07-28	C+	B-
2026-07-25	B-	C+
2026-07-10	C+	B-
2026-07-01	B-	C+
2026-05-18	C+	B-
2026-05-11	B-	C+
2026-05-04	C+	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.

★ ★ ★ ★ ★ 70 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. GLW scores highest in Safety (100/100) and lowest in Value (28/100). An overall grade of A places GLW 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 Z-Score

5.76

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-2.50

Unlikely Manipulator

Ohlson O-Score

-8.49

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

A+

Score: 77.7/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 1.95x

Accruals: -6.4%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. GLW scores 5.76, 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. GLW 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. GLW's score of -2.50 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. GLW's implied 0.0% 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. GLW receives an estimated rating of A+ (score: 77.7/100), 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). GLW'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

50.61x

PEG

0.88x

P/S

6.15x

P/B

7.99x

P/FCF

54.42x

P/OCF

31.95x

EV/EBITDA

31.78x

EV/Revenue

7.88x

EV/EBIT

43.15x

EV/FCF

56.72x

Earnings Yield

1.61%

FCF Yield

1.84%

Shareholder Yield

0.76%

Graham Number

$29.53

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 50.6x earnings, GLW is priced for high growth expectations. Graham's intrinsic value formula yields $29.53 per share, 328% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.761

NI / EBT

Interest Burden

0.873

EBT / EBIT

EBIT Margin

0.183

EBIT / Rev

Asset Turnover

0.553

Rev / Assets

Equity Multiplier

2.541

Assets / Equity

ROE

17.1%

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. GLW's ROE of 17.1% is driven by Asset Turnover (0.553), 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.

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

15.00%

Fair P/E

38.50x

Intrinsic Value

$95.03

Price/Value

1.62x

Margin of Safety

-61.79%

Premium

61.79%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with GLW's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. GLW actually compounded EPS at 53.6% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. GLW trades at a 62% premium to its adjusted intrinsic value of $95.03, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 50.6x.

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

$126.36

Median 1Y

$147.36

5th Pctile

$77.08

95th Pctile

$281.25

Ann. Volatility

41.3%

Analyst Target

$177.33

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
Wendell P. Weeks Chairman, Chief Executive Officer and President	$1,688,754	$11,987,000	$25,756,121
Eric S. Musser Former President and Chief Operating Officer	$790,731	$4,444,609	$12,102,878
Lewis A. Steverson Vice Chairman, Executive Vice President and Chief Legal and Administration Officer	$913,523	$3,611,906	$9,083,355
John Z. Zhang Executive Vice President and Chief Corporate Development Officer	$668,269	$2,741,127	$8,278,183
Edward A. Schlesinger Executive Vice President and Chief Financial Officer	$779,154	$2,854,022	$7,415,346
A. Hal Nelson III Executive Vice President and Chief Operating Officer	$668,269	$2,741,127	$6,789,224

CEO Pay Ratio

835:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $25,756,121

Avg Employee Cost (SGA/emp): $30,848

Employees: 67,200

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

67,200

+19.4% YoY

Revenue / Employee

$232,574

Rev: $15,629,000,000

Profit / Employee

$23,750

NI: $1,596,000,000

SGA / Employee

$30,848

Avg labor cost proxy

R&D / Employee

$16,518

Innovation spend

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	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
ROE	14.9%	14.7%	16.9%	15.7%	10.8%	7.5%	5.4%	5.2%	4.9%	5.3%	4.0%	1.4%	4.6%	4.1%	7.5%	12.1%	14.2%	16.1%	16.1%	17.1%	17.06%
ROA	6.3%	6.3%	6.7%	6.3%	4.4%	3.1%	2.2%	2.1%	2.0%	2.2%	1.6%	0.6%	1.8%	1.7%	2.9%	4.7%	5.4%	6.2%	6.2%	6.7%	6.71%
ROIC	9.3%	9.8%	9.4%	8.6%	6.1%	4.9%	4.0%	3.7%	3.9%	3.6%	3.4%	3.0%	4.9%	5.5%	7.5%	8.7%	9.5%	11.0%	11.6%	12.7%	12.68%
ROCE	10.7%	10.6%	11.9%	11.3%	8.6%	6.4%	5.0%	4.9%	4.7%	5.2%	4.4%	2.9%	5.0%	4.7%	6.4%	8.8%	9.4%	10.8%	10.4%	11.7%	11.75%
Gross Margin	34.6%	34.9%	34.5%	30.4%	26.9%	31.6%	31.2%	31.6%	30.4%	33.4%	29.2%	33.5%	34.2%	35.2%	36.0%	37.1%	35.3%	36.9%	36.1%	37.3%	37.28%
Operating Margin	13.1%	15.5%	13.6%	8.4%	2.5%	9.3%	8.6%	7.4%	2.6%	8.5%	5.7%	8.9%	11.2%	12.9%	14.8%	14.4%	16.6%	15.4%	15.5%	18.8%	18.76%
Net Margin	13.2%	15.8%	15.6%	6.0%	-1.1%	5.5%	8.7%	5.2%	-1.3%	7.0%	3.2%	-3.5%	8.9%	4.5%	12.1%	10.5%	12.8%	9.0%	12.4%	14.0%	14.01%
EBITDA Margin	28.0%	33.3%	33.1%	19.8%	12.5%	20.3%	25.7%	20.1%	13.3%	24.1%	18.2%	9.8%	24.3%	18.6%	26.1%	23.3%	26.6%	16.6%	25.2%	29.8%	29.82%
FCF Margin	12.6%	10.3%	9.9%	8.3%	7.1%	3.1%	1.9%	3.0%	4.9%	7.2%	7.6%	8.2%	7.4%	7.9%	8.4%	7.8%	9.0%	9.2%	14.1%	13.9%	13.89%
OCF Margin	24.2%	22.3%	22.0%	20.9%	18.4%	14.8%	14.2%	14.7%	15.9%	17.4%	16.6%	16.1%	14.8%	14.7%	15.4%	15.2%	17.2%	17.8%	23.1%	23.7%	23.66%
ROE 3Y Avg	snapshot only																				9.66%
ROE 5Y Avg	snapshot only																				10.08%
ROA 3Y Avg	snapshot only																				3.81%
ROIC 3Y Avg	snapshot only																				6.57%
ROIC Economic	snapshot only																				11.39%
Cash ROA	snapshot only																				12.28%
Cash ROIC	snapshot only																				21.68%
CROIC	snapshot only																				12.73%
NOPAT Margin	snapshot only																				13.84%
Pretax Margin	snapshot only																				15.94%
R&D / Revenue	snapshot only																				6.63%
SGA / Revenue	snapshot only																				12.77%
SBC / Revenue	snapshot only																				2.08%

Valuation

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
P/E Ratio	15.06	15.09	12.20	12.32	18.83	30.86	44.78	42.23	42.51	44.49	74.42	241.15	78.72	86.18	55.20	51.47	47.18	64.81	117.42	62.29	50.614
P/S Ratio	2.04	1.97	1.67	1.57	1.75	2.05	2.12	1.90	1.96	2.21	2.62	2.98	3.04	2.88	3.18	4.71	4.82	7.19	13.15	7.56	6.151
P/B Ratio	2.33	2.30	2.08	2.01	2.06	2.36	2.47	2.16	2.14	2.43	3.07	3.39	3.73	3.65	4.07	6.09	6.38	9.93	17.76	9.80	7.988
P/FCF	16.18	19.10	16.85	18.92	24.51	65.54	110.46	62.54	40.16	30.69	34.67	36.21	40.89	36.46	37.86	60.50	53.29	78.21	93.15	54.42	54.419
P/OCF	8.41	8.84	7.61	7.50	9.47	13.84	14.88	12.94	12.32	12.71	15.85	18.54	20.54	19.62	20.73	31.03	27.94	40.37	56.99	31.95	31.948
EV/EBITDA	8.20	8.22	6.92	6.88	8.73	11.75	13.56	12.40	12.49	13.25	16.76	21.76	18.52	19.00	18.44	22.54	22.55	33.01	58.97	31.78	31.775
EV/Revenue	2.44	2.36	2.08	1.97	2.18	2.54	2.64	2.42	2.49	2.76	3.17	3.52	3.52	3.38	3.68	5.22	5.37	7.63	13.56	7.88	7.878
EV/EBIT	12.67	12.83	10.51	10.72	14.80	22.59	29.15	26.87	27.42	28.07	39.86	65.41	40.41	42.32	34.90	36.49	35.18	45.58	81.90	43.15	43.149
EV/FCF	19.38	22.93	20.95	23.81	30.59	81.04	137.97	79.80	51.06	38.48	41.90	42.68	47.39	42.80	43.73	66.99	59.45	83.02	96.02	56.72	56.720
Earnings Yield	6.6%	6.6%	8.2%	8.1%	5.3%	3.2%	2.2%	2.4%	2.4%	2.2%	1.3%	0.4%	1.3%	1.2%	1.8%	1.9%	2.1%	1.5%	0.9%	1.6%	1.61%
FCF Yield	6.2%	5.2%	5.9%	5.3%	4.1%	1.5%	0.9%	1.6%	2.5%	3.3%	2.9%	2.8%	2.4%	2.7%	2.6%	1.7%	1.9%	1.3%	1.1%	1.8%	1.84%
PEG Ratio	snapshot only																				0.884
Price/Tangible Book	snapshot only																				12.634
EV/OCF	snapshot only																				33.299
EV/Gross Profit	snapshot only																				21.635
Acquirers Multiple	snapshot only																				47.382
Shareholder Yield	snapshot only																				0.76%
Graham Number	snapshot only																				$29.53

Leverage & Solvency

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Current Ratio	1.59	1.55	1.43	1.51	1.44	1.44	1.65	1.70	1.67	1.67	1.57	1.66	1.62	1.69	1.50	1.56	1.59	1.61	1.81	1.72	1.722
Quick Ratio	1.08	1.04	0.91	0.94	0.88	0.84	1.03	1.08	1.05	1.02	0.98	1.05	1.07	1.05	0.93	1.00	1.04	1.06	1.24	1.17	1.169
Debt/Equity	0.63	0.62	0.65	0.66	0.65	0.65	0.75	0.74	0.73	0.74	0.77	0.75	0.76	0.76	0.76	0.80	0.87	0.76	0.75	0.60	0.600
Net Debt/Equity	0.46	0.46	0.51	0.52	0.51	0.56	0.61	0.60	0.58	0.62	0.64	0.61	0.59	0.63	0.63	0.65	0.74	0.61	0.55	0.41	0.414
Debt/Assets	0.26	0.26	0.25	0.26	0.26	0.27	0.30	0.30	0.30	0.30	0.30	0.29	0.29	0.30	0.30	0.31	0.33	0.29	0.28	0.24	0.240
Debt/EBITDA	1.87	1.86	1.73	1.80	2.21	2.64	3.30	3.33	3.37	3.21	3.50	4.09	3.25	3.37	3.00	2.66	2.74	2.38	2.40	1.87	1.867
Net Debt/EBITDA	1.35	1.37	1.35	1.41	1.74	2.25	2.70	2.68	2.67	2.68	2.89	3.30	2.54	2.81	2.48	2.18	2.33	1.91	1.76	1.29	1.289
Interest Coverage	9.05	9.07	10.03	9.20	7.15	5.18	3.94	3.72	3.48	3.63	2.91	1.99	3.47	3.31	4.57	6.62	7.11	7.90	7.87	8.84	8.839
Equity Multiplier	2.44	2.44	2.53	2.55	2.46	2.42	2.51	2.47	2.47	2.46	2.57	2.55	2.60	2.56	2.59	2.59	2.62	2.65	2.62	2.50	2.496
Cash Ratio	snapshot only																				0.385
Debt Service Coverage	snapshot only																				12.003
Cash to Debt	snapshot only																				0.309
FCF to Debt	snapshot only																				0.300
Defensive Interval	snapshot only																				587.0 days

Efficiency & Turnover

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Asset Turnover	0.46	0.48	0.49	0.49	0.48	0.46	0.46	0.46	0.43	0.44	0.44	0.45	0.47	0.49	0.51	0.51	0.53	0.56	0.55	0.55	0.553
Inventory Turnover	3.67	3.73	3.63	3.55	3.60	3.45	3.33	3.23	3.11	3.04	3.14	3.16	3.28	3.24	3.21	3.25	3.45	3.37	3.32	3.34	3.338
Receivables Turnover	6.81	7.60	7.59	7.74	7.62	7.61	7.70	7.77	7.65	7.49	7.30	6.80	7.24	7.42	7.07	6.64	6.47	6.91	6.49	6.32	6.317
Payables Turnover	6.47	5.95	5.83	5.99	5.67	5.39	5.40	5.55	5.29	5.39	5.72	5.70	6.02	5.66	5.46	5.34	5.81	5.21	5.03	4.98	4.984
DSO	54	48	48	47	48	48	47	47	48	49	50	54	50	49	52	55	56	53	56	58	57.8 days
DIO	100	98	101	103	101	106	109	113	117	120	116	115	111	113	114	112	106	108	110	109	109.3 days
DPO	56	61	63	61	64	68	68	66	69	68	64	64	61	64	67	68	63	70	73	73	73.2 days
Cash Conversion Cycle	97	85	86	89	85	86	89	94	96	101	102	105	101	97	98	99	99	91	94	94	93.9 days
Fixed Asset Turnover	snapshot only																				1.142
Operating Cycle	snapshot only																				167.1 days
Cash Velocity	snapshot only																				6.984
Capital Intensity	snapshot only																				1.926

Growth (YoY)

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Revenue	24.6%	18.6%	11.0%	5.1%	0.8%	-5.4%	-8.7%	-10.1%	-11.3%	-9.5%	-6.9%	-3.0%	4.2%	9.8%	14.6%	18.3%	19.1%	20.1%	19.4%	18.8%	18.80%
Net Income	2.7%	56.4%	15.9%	10.1%	-31.0%	-51.7%	-68.6%	-68.2%	-55.9%	-32.6%	-30.5%	-73.3%	-12.9%	-26.1%	87.4%	7.8%	2.2%	3.0%	1.3%	57.4%	57.39%
EPS	2.9%	63.5%	14.3%	11.5%	-29.2%	-51.7%	-68.7%	-68.3%	-56.3%	-32.8%	-30.9%	-73.2%	-13.2%	-26.4%	87.0%	7.7%	2.1%	3.0%	1.3%	55.4%	55.41%
FCF	1.2%	-2.7%	-15.6%	-31.9%	-43.0%	-71.2%	-82.4%	-67.0%	-39.2%	1.1%	2.7%	1.6%	58.4%	20.6%	27.3%	11.8%	45.1%	39.8%	1.0%	1.1%	1.12%
EBITDA	73.5%	24.3%	11.3%	4.5%	-15.6%	-28.9%	-40.9%	-38.6%	-29.0%	-12.6%	-9.6%	-19.9%	-0.9%	-6.5%	20.7%	69.5%	49.5%	56.1%	37.8%	27.2%	27.19%
Op. Income	3.1%	92.6%	15.7%	-12.8%	-31.9%	-46.6%	-54.5%	-51.1%	-38.1%	-27.3%	-21.0%	-8.7%	27.5%	56.6%	1.3%	1.4%	1.0%	88.5%	53.2%	47.3%	47.30%
OCF Growth	snapshot only																				85.00%
Asset Growth	snapshot only																				14.07%
Equity Growth	snapshot only																				18.51%
Debt Growth	snapshot only																				-10.72%
Shares Change	snapshot only																				1.28%
Dividend Growth	snapshot only																				0.63%

Growth (CAGR)

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Revenue 3Y	7.6%	7.6%	7.3%	7.2%	7.2%	7.3%	7.6%	6.5%	3.7%	0.5%	-1.9%	-2.9%	-2.3%	-2.1%	-0.9%	1.0%	3.3%	6.0%	8.4%	10.9%	10.87%
Revenue 5Y	8.4%	8.3%	8.2%	7.8%	7.0%	6.0%	4.9%	3.6%	2.2%	1.3%	1.0%	1.5%	2.7%	4.2%	5.8%	6.7%	6.7%	6.0%	5.2%	5.2%	5.19%
EPS 3Y	23.9%	-2.5%	7.0%	16.5%	12.9%	30.2%	40.1%	27.5%	6.0%	-19.1%	-37.2%	-54.4%	-35.5%	-38.0%	-26.1%	-9.6%	5.9%	25.5%	43.8%	53.6%	53.61%
EPS 5Y	-8.6%	-13.1%	0.3%	-2.7%	—	—	—	—	-10.1%	-21.4%	-23.3%	-33.1%	-11.4%	1.8%	28.9%	37.1%	26.5%	9.3%	1.2%	5.0%	5.05%
Net Income 3Y	21.4%	-4.3%	9.9%	14.7%	11.1%	35.6%	46.0%	26.1%	4.3%	-20.2%	-36.7%	-54.6%	-35.7%	-37.8%	-25.8%	-9.4%	6.6%	25.7%	44.6%	54.3%	54.32%
Net Income 5Y	-12.4%	-14.6%	-3.4%	-5.9%	—	—	—	—	-11.4%	-22.2%	-21.9%	-33.7%	-12.0%	4.5%	32.3%	36.1%	25.5%	8.4%	1.9%	5.2%	5.17%
EBITDA 3Y	12.0%	1.0%	8.2%	9.0%	6.4%	8.5%	8.4%	6.7%	1.3%	-8.2%	-15.9%	-19.9%	-15.9%	-16.5%	-13.6%	-5.9%	1.7%	8.4%	14.5%	20.0%	19.99%
EBITDA 5Y	-3.6%	-6.2%	-0.9%	-2.9%	3.6%	3.1%	-2.0%	-4.3%	-3.4%	-8.5%	-7.5%	-8.6%	-3.3%	0.9%	6.8%	10.6%	9.0%	2.4%	-0.2%	2.1%	2.07%
Gross Profit 3Y	4.3%	4.1%	3.7%	3.5%	3.7%	6.5%	7.8%	7.4%	3.6%	-1.7%	-6.3%	-7.3%	-5.5%	-4.7%	-1.2%	3.1%	7.6%	11.9%	15.6%	17.9%	17.92%
Gross Profit 5Y	6.2%	5.7%	5.2%	4.1%	2.3%	1.0%	-0.6%	-1.7%	-2.5%	-3.2%	-3.5%	-1.9%	1.2%	5.2%	9.2%	10.9%	9.7%	7.5%	5.6%	5.2%	5.21%
Op. Income 3Y	10.3%	6.6%	5.6%	4.2%	3.3%	15.1%	49.1%	70.9%	20.5%	-9.2%	-25.3%	-27.0%	-18.7%	-15.3%	-6.5%	2.9%	17.0%	29.0%	40.1%	48.6%	48.59%
Op. Income 5Y	8.7%	6.0%	3.5%	1.8%	-2.3%	-3.6%	-7.6%	-9.5%	-10.8%	-14.0%	-15.8%	-12.8%	-2.8%	11.6%	42.8%	61.9%	35.3%	17.2%	7.7%	7.0%	6.95%
FCF 3Y	42.6%	55.9%	—	—	1.8%	12.7%	-36.1%	-28.1%	-8.5%	-16.6%	-18.3%	-16.1%	-18.1%	-10.4%	-6.3%	-1.0%	11.8%	51.8%	1.1%	84.0%	84.01%
FCF 5Y	5.0%	-1.0%	4.0%	4.1%	38.3%	62.4%	-6.0%	-8.5%	0.1%	17.7%	—	—	85.8%	29.0%	4.1%	1.8%	12.0%	-0.4%	6.9%	7.0%	6.96%
OCF 3Y	5.4%	7.9%	17.0%	15.7%	8.8%	-4.2%	-11.2%	-7.7%	-2.8%	-6.8%	-10.6%	-13.8%	-17.2%	-14.8%	-12.1%	-9.1%	1.0%	12.7%	27.4%	30.0%	29.98%
OCF 5Y	6.4%	3.0%	4.9%	3.7%	5.5%	-1.0%	-5.9%	-7.8%	-7.2%	-3.5%	0.5%	0.8%	-0.9%	-2.9%	-4.2%	-1.3%	4.3%	1.8%	6.4%	5.8%	5.79%
Assets 3Y	3.1%	3.5%	2.5%	1.7%	0.7%	1.1%	1.3%	-2.2%	-2.5%	-2.9%	-3.0%	-1.6%	-2.7%	-3.3%	-1.1%	1.4%	1.6%	2.7%	4.8%	6.5%	6.47%
Assets 5Y	1.6%	1.3%	1.3%	0.5%	1.4%	1.4%	1.8%	1.4%	0.7%	0.2%	-0.3%	0.7%	-0.8%	-0.3%	0.9%	-0.2%	0.1%	0.7%	2.0%	2.8%	2.81%
Equity 3Y	-3.7%	-3.1%	-4.4%	-4.7%	-2.4%	-0.8%	-1.8%	-3.3%	-4.5%	-5.7%	-4.0%	-2.9%	-4.7%	-4.7%	-1.8%	0.7%	-0.6%	-0.3%	3.2%	6.1%	6.15%
Book Value 3Y	-1.7%	-1.3%	-7.0%	-3.2%	-0.7%	-4.7%	-5.8%	-2.2%	-2.9%	-4.4%	-4.7%	-2.5%	-4.3%	-5.0%	-2.2%	0.5%	-1.2%	-0.5%	2.7%	5.7%	5.66%
Dividend 3Y	5.6%	5.5%	-1.0%	3.5%	4.0%	-2.2%	-1.5%	3.7%	3.7%	3.1%	0.0%	0.7%	0.3%	-0.5%	-0.2%	0.1%	-0.2%	0.4%	-0.7%	0.2%	0.17%

Growth Quality

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Revenue Stability	0.80	0.83	0.79	0.80	0.85	0.84	0.70	0.55	0.40	0.23	0.10	0.09	0.15	0.23	0.36	0.49	0.59	0.57	0.47	0.44	0.441
Earnings Stability	0.05	0.03	0.04	0.02	0.53	0.22	0.26	0.29	0.00	0.16	0.07	0.10	0.06	0.05	0.03	0.00	0.00	0.02	0.05	0.00	0.001
Margin Stability	0.90	0.90	0.89	0.89	0.90	0.90	0.88	0.88	0.89	0.90	0.89	0.91	0.94	0.94	0.92	0.92	0.94	0.94	0.92	0.91	0.915
Rev. Growth Consistency	0.50	1.00	1.00	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	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.000
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	0.50	0.50	0.94	0.96	0.88	0.50	0.50	0.50	0.50	0.87	0.88	0.50	0.95	0.90	0.50	0.50	0.50	0.50	0.50	0.50	0.500
Earnings Smoothness	0.00	0.56	0.85	0.90	0.63	0.30	0.00	0.00	0.23	0.61	0.64	0.00	0.86	0.70	0.39	0.00	0.00	0.00	0.20	0.55	0.554
ROE Trend	0.10	0.09	0.09	0.08	0.01	-0.04	-0.10	-0.10	-0.08	-0.06	-0.07	-0.09	-0.03	-0.02	0.03	0.09	0.09	0.10	0.09	0.09	0.091
Gross Margin Trend	0.03	0.03	0.02	0.01	-0.02	-0.04	-0.05	-0.05	-0.03	-0.02	-0.01	-0.00	0.01	0.02	0.04	0.05	0.04	0.04	0.03	0.03	0.027
FCF Margin Trend	0.09	0.03	-0.01	-0.03	-0.03	-0.08	-0.10	-0.07	-0.05	0.00	0.02	0.03	0.01	0.03	0.04	0.02	0.03	0.02	0.06	0.06	0.059
Sustainable Growth Rate	8.1%	7.7%	9.4%	7.9%	3.2%	-0.3%	-2.9%	-3.5%	-3.5%	-3.3%	-5.0%	-7.4%	-4.3%	-4.8%	-1.6%	3.3%	5.3%	7.2%	7.7%	9.0%	9.03%
Internal Growth Rate	3.5%	3.4%	3.9%	3.3%	1.3%	—	—	—	—	—	—	—	—	—	—	1.3%	2.1%	2.8%	3.0%	3.7%	3.68%

Cash Flow Quality

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
OCF/Net Income	1.79	1.71	1.60	1.64	1.99	2.23	3.01	3.26	3.45	3.50	4.70	13.01	3.83	4.39	2.66	1.66	1.69	1.61	2.06	1.95	1.950
FCF/OCF	0.52	0.46	0.45	0.40	0.39	0.21	0.13	0.21	0.31	0.41	0.46	0.51	0.50	0.54	0.55	0.51	0.52	0.52	0.61	0.59	0.587
FCF/Net Income	snapshot only																				1.145
OCF/EBITDA	snapshot only																				0.954
CapEx/Revenue	11.6%	12.0%	12.1%	12.6%	11.3%	11.7%	12.3%	11.6%	11.0%	10.2%	9.0%	7.9%	7.4%	6.8%	6.9%	7.4%	8.2%	8.6%	9.0%	9.8%	9.77%
CapEx/Depreciation	snapshot only																				1.495
Accruals Ratio	-0.05	-0.04	-0.04	-0.04	-0.04	-0.04	-0.04	-0.05	-0.05	-0.05	-0.06	-0.07	-0.05	-0.06	-0.05	-0.03	-0.04	-0.04	-0.07	-0.06	-0.064
Sloan Accruals	snapshot only																				0.016
Cash Flow Adequacy	snapshot only																				1.528
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Dividend Yield	3.0%	3.1%	3.6%	4.0%	3.8%	3.4%	3.4%	4.0%	4.0%	3.6%	3.0%	2.6%	2.5%	2.5%	2.2%	1.4%	1.3%	0.9%	0.4%	0.8%	0.89%
Dividend/Share	$1.01	$1.04	$1.04	$1.06	$1.11	$1.10	$1.12	$1.14	$1.16	$1.15	$1.14	$1.15	$1.15	$1.14	$1.15	$1.15	$1.16	$1.16	$1.13	$1.16	$1.12
Payout Ratio	45.7%	47.2%	44.5%	49.4%	70.8%	1.0%	1.5%	1.7%	1.7%	1.6%	2.3%	6.3%	1.9%	2.2%	1.2%	72.7%	62.6%	55.3%	52.2%	47.1%	47.07%
FCF Payout Ratio	49.1%	59.7%	61.4%	75.9%	92.2%	2.2%	3.8%	2.5%	1.6%	1.1%	1.1%	94.8%	1.0%	91.8%	83.2%	85.5%	70.7%	66.7%	41.4%	41.1%	41.12%
Total Payout Ratio	63.3%	72.8%	70.6%	77.7%	91.2%	1.2%	1.7%	1.9%	1.9%	1.8%	2.7%	7.7%	2.4%	2.9%	1.5%	88.9%	74.6%	58.8%	53.7%	47.3%	47.30%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	0	0	1	1	0	0	0	1	1
Chowder Number	0.14	0.14	0.09	0.10	0.11	0.09	0.12	0.12	0.10	0.09	0.06	0.03	0.02	0.02	0.03	0.02	0.03	0.02	0.00	0.03	0.027
Buyback Yield	1.2%	1.7%	2.1%	2.3%	1.1%	0.5%	0.4%	0.4%	0.4%	0.5%	0.5%	0.6%	0.6%	0.9%	0.5%	0.3%	0.3%	0.1%	0.0%	0.0%	0.00%
Net Buyback Yield	1.0%	1.7%	2.1%	2.3%	1.1%	0.5%	0.4%	0.4%	0.4%	0.5%	0.5%	0.6%	0.6%	0.9%	0.5%	0.3%	0.3%	0.0%	-0.2%	-0.4%	-0.39%
Total Shareholder Return	4.0%	4.8%	5.8%	6.3%	4.8%	3.8%	3.9%	4.4%	4.4%	4.1%	3.6%	3.2%	3.1%	3.4%	2.7%	1.7%	1.6%	0.9%	0.2%	0.4%	0.37%

DuPont Factors

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Tax Burden (NI/EBT)	0.79	0.79	0.77	0.77	0.73	0.73	0.70	0.68	0.71	0.69	0.68	0.46	0.62	0.60	0.70	0.75	0.78	0.77	0.79	0.76	0.761
Interest Burden (EBT/EBIT)	0.89	0.89	0.90	0.89	0.86	0.81	0.75	0.73	0.71	0.72	0.66	0.50	0.71	0.70	0.78	0.85	0.86	0.86	0.86	0.87	0.873
EBIT Margin	0.19	0.18	0.20	0.18	0.15	0.11	0.09	0.09	0.09	0.10	0.08	0.05	0.09	0.08	0.11	0.14	0.15	0.17	0.17	0.18	0.183
Asset Turnover	0.46	0.48	0.49	0.49	0.48	0.46	0.46	0.46	0.43	0.44	0.44	0.45	0.47	0.49	0.51	0.51	0.53	0.56	0.55	0.55	0.553
Equity Multiplier	2.38	2.34	2.51	2.49	2.45	2.43	2.52	2.51	2.46	2.44	2.54	2.51	2.53	2.51	2.58	2.57	2.61	2.60	2.61	2.54	2.541

Per Share

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
EPS (Diluted TTM)	$2.21	$2.20	$2.34	$2.15	$1.56	$1.06	$0.73	$0.68	$0.68	$0.71	$0.51	$0.18	$0.59	$0.52	$0.95	$1.59	$1.86	$2.10	$2.18	$2.47	$2.47
Book Value/Share	$14.27	$14.43	$13.71	$13.20	$14.24	$13.88	$13.29	$13.31	$13.57	$13.02	$12.25	$13.00	$12.51	$12.37	$12.84	$13.41	$13.73	$13.69	$14.38	$15.70	$16.56
Tangible Book/Share	$10.14	$10.32	$9.65	$9.20	$10.18	$9.93	$9.38	$9.45	$9.71	$9.26	$8.55	$9.25	$8.87	$8.79	$9.14	$9.72	$10.07	$10.08	$10.85	$12.17	$12.17
Revenue/Share	$16.30	$16.85	$17.04	$16.91	$16.83	$15.93	$15.50	$15.13	$14.79	$14.37	$14.34	$14.77	$15.36	$15.70	$16.40	$17.34	$18.17	$18.92	$19.42	$20.34	$20.53
FCF/Share	$2.05	$1.74	$1.69	$1.40	$1.20	$0.50	$0.30	$0.46	$0.72	$1.03	$1.09	$1.22	$1.14	$1.24	$1.38	$1.35	$1.64	$1.74	$2.74	$2.83	$2.85
OCF/Share	$3.95	$3.75	$3.75	$3.53	$3.10	$2.37	$2.20	$2.22	$2.36	$2.49	$2.38	$2.38	$2.27	$2.30	$2.52	$2.63	$3.13	$3.37	$4.48	$4.81	$4.86
Cash/Share	$2.49	$2.35	$1.90	$1.91	$1.98	$1.33	$1.79	$1.91	$2.09	$1.58	$1.64	$1.89	$2.07	$1.57	$1.72	$1.92	$1.77	$2.03	$2.87	$2.91	$2.94
EBITDA/Share	$4.86	$4.84	$5.13	$4.85	$4.20	$3.44	$3.02	$2.96	$2.95	$3.00	$2.71	$2.39	$2.92	$2.79	$3.27	$4.02	$4.33	$4.37	$4.47	$5.04	$5.04
Debt/Share	$9.06	$9.00	$8.85	$8.75	$9.27	$9.08	$9.96	$9.85	$9.97	$9.62	$9.49	$9.77	$9.47	$9.41	$9.81	$10.68	$11.89	$10.40	$10.74	$9.41	$9.41
Net Debt/Share	$6.58	$6.65	$6.94	$6.84	$7.29	$7.74	$8.17	$7.94	$7.88	$8.03	$7.84	$7.88	$7.40	$7.85	$8.09	$8.76	$10.11	$8.37	$7.87	$6.50	$6.50

Academic Models

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.765
Altman Z-Prime	snapshot only																				10.305
Piotroski F-Score	7	7	6	7	5	4	4	5	5	5	3	6	6	7	7	6	6	8	8	8	8
Beneish M-Score	-2.74	-2.67	-2.76	-2.80	-2.70	-2.71	-2.67	-2.64	-2.87	-2.85	-2.73	-2.69	-2.50	-2.53	-2.49	-2.43	-2.30	-2.39	-2.52	-2.50	-2.505
Ohlson O-Score	snapshot only																				-8.493
ROIC (Greenblatt)	snapshot only																				15.96%
Net-Net WC	snapshot only																				$-9.75
EVA	snapshot only																				$518122662.89

Credit

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Current
Credit Rating	snapshot only																				A+
Credit Score	65.90	65.12	66.55	65.41	57.32	57.55	53.64	48.70	50.14	55.75	51.10	47.27	55.10	60.06	58.07	67.62	75.90	75.65	77.04	77.70	77.696
Credit Grade	snapshot only																				5
Credit Trend	snapshot only																				10.074
Implied Spread (bps)	snapshot only																				125.000
Industry Credit Rank	snapshot only																				60
Sector Credit Rank	snapshot only																				59

GLW 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