— Know what they know.
Not Investment Advice
Also trades as: GMRE-PA (NYSE) · $vol 0M

GMRE NYSE

Global Medical REIT Inc.
1W: +0.0% 1M: -2.5% 3M: +11.8% YTD: +5.6% 1Y: -10.8% 3Y: -4.0% 5Y: -20.3%
$35.74
Last traded 2026-03-09 — delisted
NYSE · Real Estate · REIT - Healthcare Facilities · $478.1M mcap · 13M float · 0.840% daily turnover · Short 39% of daily vol

Edge Score

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

NO EDGE
30.8 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: 3.3%  ·  5Y Avg: 1.7%
Cost Advantage
21
Intangibles
18
Switching Cost
44
Network Effect
29
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. GMRE has No discernible competitive edge (30.8/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 3.3% 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
$0
Low
$40
Avg Target
$40
High
Based on 1 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 13Hold: 9Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$40.00
Analysts1
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2025-10-13 JMP Securities Initiated $40 +29.9% $30.80
2025-02-28 Industrial Alliance Securities Initiated $11 +25.0% $8.80
2024-10-18 Berenberg Bank Kai Klose Initiated $12 +23.9% $9.48

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.

21 Grade D
Profitability
0
Balance Sheet
57
Earnings Quality
63
Growth
40
Value
41
Momentum
41
Safety
15
Cash Flow
34
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. GMRE scores highest in Earnings Quality (63/100) and lowest in Profitability (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score
0.15
Distress Zone
Piotroski F-Score
3/9
Beneish M-Score
-2.92
Unlikely Manipulator
Ohlson O-Score
-6.04
Bankruptcy prob: 0.2%
Low Risk
Credit Rating
BB+
Score: 46.1/100
Trend: Improving
Earnings Quality
OCF/NI: -4.55x
Accruals: -7.3%
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. GMRE scores 0.15, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. GMRE scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. GMRE's score of -2.92 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. GMRE's implied 0.2% 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. GMRE receives an estimated rating of BB+ (score: 46.1/100), with a improving trend.

Valuation

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

P/E
-64.34x
PEG
11.58x
P/S
3.12x
P/B
0.99x
P/FCF
-1337.71x
P/OCF
6.34x
EV/EBITDA
9.23x
EV/Revenue
3.06x
EV/EBIT
102.76x
EV/FCF
-1312.05x
Earnings Yield
-3.47%
FCF Yield
-0.07%
Shareholder Yield
12.01%
Graham Number
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. GMRE currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

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

Tax Burden
1.299
NI / EBT
×
Interest Burden
-2.797
EBT / EBIT
×
EBIT Margin
0.030
EBIT / Rev
×
Asset Turnover
0.121
Rev / Assets
×
Equity Multiplier
2.394
Assets / Equity
=
ROE
-3.1%
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. GMRE's ROE of -3.1% is driven by Asset Turnover (0.121), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.30 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

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

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$35.78
Median 1Y
$35.09
5th Pctile
$19.66
95th Pctile
$62.60
Ann. Volatility
35.2%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q2'21 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 0.2% 3.4% 3.3% 3.5% 3.4% 4.0% 2.8% 2.5% 4.0% 3.5% 3.4% 3.4% 0.9% 0.7% 1.2% 1.4% 1.8% 0.4% -2.3% -3.1% -3.15%
ROA 0.1% 1.5% 1.5% 1.6% 1.5% 1.8% 1.3% 1.2% 1.9% 1.6% 1.5% 1.6% 0.4% 0.3% 0.5% 0.6% 0.8% 0.2% -1.0% -1.3% -1.31%
ROIC 6.8% 7.3% 6.7% 5.8% 6.1% 5.1% 4.7% 4.8% 4.8% 4.0% 3.5% 3.4% 2.1% 2.9% 2.8% 2.8% 2.8% 3.1% 4.8% 3.3% 3.28%
ROCE 3.1% 3.3% 5.1% 5.0% 5.0% 5.1% 5.1% 5.9% 6.0% 6.2% 6.5% 6.0% 5.2% 5.0% 6.0% 6.3% 6.9% 4.3% 1.2% 0.4% 0.36%
Gross Margin 99.8% 99.9% 100.0% 83.1% 99.7% 81.1% 99.7% 79.2% 100.0% 79.6% 81.5% 78.9% 78.9% 78.2% 79.4% 78.1% 78.3% 42.7% 0.0% 0.0% 0.00%
Operating Margin 72.9% 73.8% 59.2% 28.6% 69.1% 29.2% 55.3% 27.6% 64.2% 0.0% 25.4% 26.1% 24.5% 25.5% 18.3% 27.6% 22.0% 30.7% 0.0% 0.0% 0.00%
Net Margin 14.2% 17.2% 17.3% 12.9% 11.0% 22.8% 5.0% 5.9% 36.5% 12.9% 1.9% 6.4% -4.9% 9.5% 8.1% 10.3% 1.7% -11.2% -33.5% -2.0% -1.97%
EBITDA Margin 69.8% 71.0% 69.1% 65.1% 66.3% 70.4% 65.9% 77.2% 64.9% 74.3% 66.7% 66.8% 56.1% 71.5% 69.8% 72.1% 63.1% 24.5% 46.8% 0.0% 0.00%
FCF Margin -2.0% -1.6% -1.1% -93.7% -87.7% -86.1% -58.0% -39.6% 8.8% 41.9% 41.4% 39.8% 40.3% 46.8% 11.7% -13.4% -37.1% 12.6% -24.3% -0.2% -0.23%
OCF Margin 41.4% 61.4% 59.5% 58.2% 60.2% 57.5% 55.8% 53.6% 48.7% 47.5% 48.5% 47.9% 49.4% 49.6% 50.6% 49.3% 50.3% 49.0% 49.7% 49.2% 49.24%
ROE 3Y Avg snapshot only 0.61%
ROE 5Y Avg snapshot only 1.45%
ROA 3Y Avg snapshot only 0.32%
ROIC 3Y Avg snapshot only 1.73%
ROIC Economic snapshot only 3.25%
Cash ROA snapshot only 6.01%
Cash ROIC snapshot only 14.92%
CROIC snapshot only -0.07%
NOPAT Margin snapshot only 10.84%
Pretax Margin snapshot only -8.33%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 14.15%
SBC / Revenue snapshot only 3.67%
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 134.00 8.82 9.12 8.21 5.88 3.92 5.33 5.92 3.77 4.39 5.86 4.70 17.95 26.17 14.18 13.76 8.62 176.72 -37.23 -28.83 -64.338
P/S Ratio 1.17 1.19 1.39 1.26 0.85 0.63 0.69 0.66 0.66 0.66 0.86 0.70 0.75 0.85 0.68 0.79 0.63 2.98 3.04 3.12 3.118
P/B Ratio 0.28 0.30 0.26 0.24 0.17 0.13 0.15 0.15 0.15 0.15 0.21 0.17 0.18 0.20 0.18 0.20 0.17 0.83 0.88 0.93 0.987
P/FCF -0.58 -0.72 -1.21 -1.35 -0.97 -0.73 -1.18 -1.66 7.49 1.58 2.07 1.75 1.86 1.81 5.82 -5.93 -1.69 23.69 -12.52 -1337.71 -1337.707
P/OCF 2.83 1.94 2.33 2.17 1.41 1.10 1.23 1.22 1.36 1.40 1.76 1.46 1.52 1.71 1.34 1.61 1.24 6.09 6.13 6.34 6.340
EV/EBITDA 9.95 9.60 9.13 8.76 7.96 7.37 8.65 8.00 7.93 7.82 7.44 7.55 7.99 8.30 8.10 8.13 7.53 13.08 5.87 9.23 9.235
EV/Revenue 6.87 6.64 6.33 6.02 5.40 4.99 5.79 5.60 5.52 5.52 5.27 5.15 5.28 5.42 5.35 5.48 5.19 7.35 2.98 3.06 3.062
EV/EBIT 22.29 20.72 19.84 20.03 18.76 17.95 21.36 18.58 18.37 17.76 17.51 18.66 21.50 22.79 20.94 20.39 18.10 43.62 28.66 102.76 102.758
EV/FCF -3.37 -4.05 -5.53 -6.42 -6.15 -5.80 -9.98 -14.14 62.57 13.17 12.73 12.93 13.08 11.57 45.79 -41.03 -14.02 58.41 -12.27 -1312.05 -1312.046
Earnings Yield 0.7% 11.3% 11.0% 12.2% 17.0% 25.5% 18.8% 16.9% 26.5% 22.8% 17.1% 21.3% 5.6% 3.8% 7.1% 7.3% 11.6% 0.6% -2.7% -3.5% -3.47%
FCF Yield -1.7% -1.4% -82.6% -74.2% -1.0% -1.4% -84.5% -60.4% 13.3% 63.1% 48.4% 57.2% 53.6% 55.2% 17.2% -16.9% -59.2% 4.2% -8.0% -0.1% -0.07%
PEG Ratio snapshot only 11.581
Price/Tangible Book snapshot only 1.318
EV/OCF snapshot only 6.219
EV/Gross Profit snapshot only 9.883
Acquirers Multiple snapshot only 22.311
Shareholder Yield snapshot only 12.01%
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 1.11 1.11 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03
Quick Ratio 1.11 1.11 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03
Debt/Equity 1.37 1.37 0.93 0.93 0.93 0.93 1.11 1.11 1.11 1.11 1.07 1.07 1.07 1.07 1.22 1.22 1.22 1.22 0.00 0.00 0.000
Net Debt/Equity 1.35 1.35 0.92 0.92 0.92 0.92 1.11 1.11 1.11 1.11 1.07 1.07 1.07 1.07 1.21 1.21 1.21 1.21 -0.02 -0.02 -0.018
Debt/Assets 0.55 0.55 0.46 0.46 0.46 0.46 0.51 0.51 0.51 0.51 0.49 0.49 0.49 0.49 0.52 0.52 0.52 0.52 0.00 0.00 0.000
Debt/EBITDA 8.32 7.96 7.22 7.01 6.79 6.52 7.66 7.11 7.02 6.92 6.25 6.55 6.86 7.01 7.15 7.03 6.69 7.86 0.00 0.00 0.000
Net Debt/EBITDA 8.25 7.88 7.13 6.92 6.71 6.44 7.62 7.07 6.98 6.88 6.24 6.53 6.85 7.00 7.07 6.96 6.62 7.77 -0.12 -0.18 -0.181
Interest Coverage 1.63 1.77 1.88 1.86 1.83 1.66 1.48 1.49 1.36 1.40 1.37 1.31 1.20 1.15 1.23 1.28 1.36 0.73 0.44 0.13 0.129
Equity Multiplier 2.48 2.48 2.03 2.03 2.03 2.03 2.20 2.20 2.20 2.20 2.17 2.17 2.17 2.17 2.35 2.35 2.35 2.35 2.44 2.44 2.437
Debt Service Coverage snapshot only 1.431
Defensive Interval snapshot only 80.6 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 0.11 0.11 0.10 0.10 0.11 0.11 0.10 0.11 0.11 0.11 0.11 0.11 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.121
Inventory Turnover
Receivables Turnover 4.70 4.92 7.28 7.56 7.90 8.24 19.46 20.08 20.45 20.46 19.05 18.89 18.61 18.43 19.51 19.45 19.96 20.86 20.23 20.71 20.708
Payables Turnover 0.13 0.04 0.02 0.62 0.62 1.38 1.01 1.19 1.19 1.23 1.57 1.56 2.10 2.12 2.00 2.01 2.08 3.16 9.01 12.71 12.714
DSO 78 74 50 48 46 44 19 18 18 18 19 19 20 20 19 19 18 17 18 18 17.6 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 2882 9236 21299 589 586 265 360 306 308 296 233 234 174 172 182 181 175 115 41 29 28.7 days
Cash Conversion Cycle -2804 -9161 -21249 -541 -540 -221 -341 -288 -290 -278 -214 -215 -154 -153 -164 -162 -157 -98 -22 -11 -11.1 days
Cash Velocity snapshot only 16.697
Capital Intensity snapshot only 8.192
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 28.4% 23.8% 23.7% 21.2% 19.2% 18.8% 18.4% 17.6% 14.6% 9.9% 2.7% -1.3% -4.6% -5.5% -1.8% -1.4% 2.8% 8.5% 7.1% 10.0% 9.96%
Net Income -90.0% 9.4% 10.2% 14.0% 18.7% 41.9% 0.4% -15.3% 38.8% 3.3% 16.5% 32.1% -77.2% -79.7% -67.8% -61.7% 78.5% -43.5% -2.8% -3.1% -3.07%
EPS -92.6% 7.1% 7.9% 11.5% 17.4% 39.1% -1.5% -15.5% 38.8% 3.2% 16.4% 32.0% -77.2% -79.8% -68.4% -62.4% 75.0% -88.9% -1.4% -1.4% -1.42%
FCF -23.9% 1.6% 28.0% 27.8% 48.7% 37.6% 40.0% 50.3% 1.1% 1.5% 1.7% 2.0% 3.4% 5.6% -72.3% -1.3% -1.9% -70.8% -3.2% 98.1% 98.08%
EBITDA 32.5% 27.5% 29.1% 25.4% 16.9% 16.5% 14.4% 19.8% 17.6% 14.5% 8.7% -3.8% -9.4% -12.6% -8.4% -2.5% 7.4% -6.5% -17.7% -45.9% -45.91%
Op. Income 39.6% 25.7% 29.3% 5.7% 1.1% -21.1% -21.4% -8.8% -12.0% -12.0% -33.6% -35.8% -59.3% -35.2% -21.7% -19.1% 27.4% 6.2% -7.0% -37.1% -37.08%
OCF Growth snapshot only 9.80%
Asset Growth snapshot only -1.12%
Equity Growth snapshot only -4.56%
Debt Growth snapshot only -1.00%
Shares Change snapshot only 3.95%
Dividend Growth snapshot only -22.91%
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 34.9% 31.4% 29.7% 28.5% 27.7% 26.7% 24.8% 22.5% 20.6% 17.4% 14.6% 12.0% 9.2% 7.3% 6.1% 4.6% 4.0% 4.1% 2.6% 2.3% 2.31%
Revenue 5Y 1.3% 96.5% 76.0% 59.9% 49.0% 41.0% 35.2% 30.6% 27.4% 24.3% 21.5% 19.7% 17.9% 16.1% 14.4% 12.3% 11.5% 10.6% 9.6% 8.8% 8.81%
EPS 3Y -60.1% -6.9% -20.6% -13.9% -9.9% -5.6% 3.5% 2.0% 23.7% 79.8% -33.8% -28.7% -25.2% -17.9% -71.5%
EPS 5Y 10.5% 10.1% 3.0% -10.5% -6.6% -25.4% -29.4% -16.5% -12.0% -5.5%
Net Income 3Y -43.6% 33.5% 13.6% 15.1% 11.6% 15.8% 24.2% 16.4% 39.8% 84.0% -33.3% -27.8% -24.6% -17.3% -50.9%
Net Income 5Y 37.9% 37.4% 28.4% 11.4% 11.3% -15.2% -20.1% -6.4% -4.4% 2.1%
EBITDA 3Y 34.0% 29.6% 27.2% 25.6% 24.3% 23.5% 21.8% 22.0% 22.1% 19.4% 17.1% 13.0% 7.6% 5.2% 4.4% 4.0% 4.6% -2.2% -6.5% -20.2% -20.24%
EBITDA 5Y 1.2% 1.4% 1.7% 1.2% 83.2% 54.9% 39.4% 32.3% 27.1% 23.8% 20.7% 18.0% 15.4% 13.5% 12.5% 11.2% 12.1% 6.8% 3.9% -5.3% -5.29%
Gross Profit 3Y 37.7% 34.5% 32.8% 29.6% 29.0% 25.9% 24.3% 21.9% 20.9% 16.8% 11.2% 7.6% 1.5% -0.6% -1.9% -1.9% -2.6% -5.1% -16.0% -28.2% -28.25%
Gross Profit 5Y 1.3% 97.4% 76.6% 58.8% 49.1% 39.8% 34.4% 30.0% 26.5% 23.4% 19.4% 17.6% 14.4% 12.6% 10.9% 9.1% 8.6% 4.6% -3.3% -13.2% -13.24%
Op. Income 3Y 64.1% 58.1% 53.2% 43.5% 42.7% 32.7% 22.6% 14.0% 7.5% -4.4% -12.3% -14.8% -28.8% -23.4% -25.8% -22.0% -23.0% -15.4% -21.5% -31.1% -31.11%
Op. Income 5Y 63.9% 31.5% 22.4% 13.4% 11.6% 0.8% 5.9% -0.9% -5.1% -8.4% -9.7% -13.2% -20.6% -20.62%
FCF 3Y
FCF 5Y
OCF 3Y 24.4% 42.5% 40.6% 47.9% 41.8% 32.6% 28.1% 21.3% 17.2% 34.6% 25.6% 21.3% 15.9% -0.1% 0.5% -1.0% -2.1% -1.3% -1.3% -0.5% -0.52%
OCF 5Y 1.2% 1.3% 62.7% 45.8% 30.5% 25.3% 24.0% 22.5% 25.3% 20.7% 15.9% 14.0% 9.8% 10.3% 20.8% 16.4% 14.7% 14.75%
Assets 3Y 32.4% 32.4% 25.7% 25.7% 25.7% 25.7% 16.3% 16.3% 16.3% 16.3% 4.8% 4.8% 4.8% 4.8% -0.2% -0.2% -0.2% -0.2% -3.7% -3.7% -3.75%
Assets 5Y 75.9% 75.9% 40.9% 40.9% 40.9% 40.9% 24.0% 24.0% 24.0% 24.0% 14.8% 14.8% 14.8% 14.8% 7.3% 7.3% 7.3% 7.3% 2.4% 2.4% 2.45%
Equity 3Y 21.8% 21.8% 32.2% 32.2% 32.2% 32.2% 13.7% 13.7% 13.7% 13.7% 9.5% 9.5% 9.5% 9.5% -5.0% -5.0% -5.0% -5.0% -7.0% -7.0% -6.96%
Book Value 3Y -13.9% -15.1% -7.6% -1.0% 6.9% 7.8% -5.3% -0.3% 0.6% 1.7% -1.0% 1.8% 7.0% 8.6% -6.2% -5.7% -5.6% -44.8% -46.0% -45.8% -45.77%
Dividend 3Y -24.2% -24.6% -24.2% -18.2% -13.2% -14.3% -14.0% -11.0% -10.8% -10.0% -9.3% -6.7% -1.9% -0.4% -0.8% -0.3% -0.2% -44.2% -44.7% -46.6% -46.55%
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 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.97 0.95 0.91 0.87 0.85 0.80 0.78 0.81 0.79 0.77 0.768
Earnings Stability 0.22 0.41 0.39 0.40 0.43 0.54 0.37 0.25 0.42 0.48 0.33 0.29 0.03 0.03 0.12 0.12 0.03 0.00 0.11 0.15 0.145
Margin Stability 0.96 0.96 0.96 0.97 0.96 0.96 0.96 0.97 0.96 0.96 0.94 0.95 0.92 0.92 0.91 0.93 0.92 0.88 0.78 0.66 0.658
Rev. Growth Consistency 1.00 1.00 1.00 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 0.50 0.50 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.50 0.50 0.50 0.50 1.00 1.00 0.00 1.00 1.00 1.00 0.50 0.00 0.00 0.00 0.00 0.50 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 0 0 1 0 0 0
Earnings Persistence 0.50 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.84 0.99 0.93 0.87 0.50 0.50 0.50 0.50 0.50 0.83 0.20 0.20 0.200
Earnings Smoothness 0.00 0.00 0.65 1.00 0.83 0.67 0.97 0.85 0.72 0.00 0.00 0.00 0.11 0.44 0.44
ROE Trend -0.03 0.01 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.00 0.01 0.01 -0.02 -0.03 -0.02 -0.02 -0.01 -0.02 -0.05 -0.06 -0.057
Gross Margin Trend 0.08 0.08 0.07 0.02 0.01 -0.05 -0.06 -0.06 -0.07 -0.06 -0.10 -0.07 -0.13 -0.11 -0.09 -0.09 -0.06 -0.16 -0.32 -0.51 -0.509
FCF Margin Trend 0.22 0.91 1.40 1.55 1.20 0.99 0.97 0.86 1.55 1.67 1.28 1.06 0.80 0.69 0.20 -0.13 -0.62 -0.32 -0.51 -0.13 -0.135
Sustainable Growth Rate -11.4% -9.1% -7.6% -8.1% -8.4% -8.0% -7.4% -7.8% -6.2% -6.8% -7.3% -7.3% -9.8% -10.0% -10.6% -10.4% -10.0% -9.9%
Internal Growth Rate
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 47.27 4.56 3.91 3.78 4.16 3.58 4.33 4.83 2.78 3.14 3.32 3.23 11.80 15.31 10.56 8.56 6.92 29.02 -6.08 -4.55 -4.548
FCF/OCF -4.93 -2.67 -1.92 -1.61 -1.46 -1.50 -1.04 -0.74 0.18 0.88 0.85 0.83 0.82 0.94 0.23 -0.27 -0.74 0.26 -0.49 -0.00 -0.005
FCF/Net Income snapshot only 0.022
OCF/EBITDA snapshot only 1.485
CapEx/Revenue 2.5% 2.3% 1.7% 1.5% 1.5% 1.4% 1.1% 93.2% 39.9% 5.7% 7.1% 8.0% 9.1% 2.8% 38.9% 62.7% 87.4% 36.4% 74.0% 49.5% 49.48%
CapEx/Depreciation snapshot only 1.639
Accruals Ratio -0.04 -0.05 -0.04 -0.04 -0.05 -0.05 -0.04 -0.05 -0.03 -0.04 -0.04 -0.03 -0.05 -0.05 -0.05 -0.05 -0.05 -0.06 -0.07 -0.07 -0.073
Sloan Accruals snapshot only 0.500
Cash Flow Adequacy snapshot only 0.593
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 40.9% 41.7% 36.3% 40.5% 58.8% 76.7% 68.1% 69.3% 67.7% 67.5% 53.7% 66.8% 63.1% 56.6% 69.8% 60.4% 74.8% 13.1% 12.6% 10.7% 8.05%
Dividend/Share $20.70 $21.31 $22.67 $23.56 $24.00 $24.25 $24.51 $24.58 $24.60 $24.66 $24.73 $24.82 $24.89 $24.87 $24.57 $24.68 $24.80 $4.33 $4.24 $3.84 $3.00
Payout Ratio 54.8% 3.7% 3.3% 3.3% 3.5% 3.0% 3.6% 4.1% 2.6% 3.0% 3.1% 3.1% 11.3% 14.8% 9.9% 8.3% 6.4% 23.2%
FCF Payout Ratio 5.1% 1.1% 1.1% 1.2% 1.2% 1.0% 4.1% 3.1%
Total Payout Ratio 54.8% 3.7% 3.3% 3.3% 3.5% 3.0% 3.6% 4.1% 2.6% 3.0% 3.1% 3.1% 11.3% 14.8% 9.9% 8.3% 6.4% 23.2%
Div. Increase Streak 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0
Chowder Number 0.64 0.68 0.64 0.71 0.83 0.93 0.78 0.74 0.70 0.69 0.55 0.68 0.64 0.58 0.71 0.62 0.76 0.02 -0.01 -0.12 -0.122
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.3% 1.3% 1.27%
Net Buyback Yield -1.9% -1.6% -1.3% -45.7% -19.7% -25.4% -10.5% -1.8% -0.1% -0.1% 0.0% 0.0% 0.0% -9.4% -11.6% -10.0% -12.3% 0.0% -9.6% -9.1% -9.11%
Total Shareholder Return -1.5% -1.2% -91.6% -5.2% 39.1% 51.3% 57.6% 67.5% 67.6% 67.4% 53.7% 66.8% 63.1% 47.1% 58.2% 50.4% 62.5% 13.1% 3.0% 1.6% 1.64%
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) 1.85 0.96 0.96 0.96 0.96 0.89 0.88 0.88 0.90 0.95 0.95 0.95 1.00 1.03 0.99 0.98 0.97 1.13 1.49 1.30 1.299
Interest Burden (EBT/EBIT) 0.02 0.44 0.50 0.53 0.52 0.65 0.54 0.42 0.65 0.51 0.51 0.57 0.17 0.13 0.19 0.22 0.26 0.09 -0.53 -2.80 -2.797
EBIT Margin 0.31 0.32 0.32 0.30 0.29 0.28 0.27 0.30 0.30 0.31 0.30 0.28 0.25 0.24 0.26 0.27 0.29 0.17 0.10 0.03 0.030
Asset Turnover 0.11 0.11 0.10 0.10 0.11 0.11 0.10 0.11 0.11 0.11 0.11 0.11 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.121
Equity Multiplier 2.27 2.27 2.21 2.21 2.21 2.21 2.12 2.12 2.12 2.12 2.19 2.19 2.19 2.19 2.26 2.26 2.26 2.26 2.39 2.39 2.394
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) $0.38 $5.79 $6.85 $7.09 $6.95 $8.06 $6.75 $5.99 $9.64 $8.32 $7.86 $7.90 $2.20 $1.68 $2.48 $2.97 $3.85 $0.19 $-0.91 $-1.24 $-1.24
Book Value/Share $181.72 $173.20 $242.04 $238.42 $237.68 $237.64 $241.53 $241.50 $241.43 $241.36 $222.52 $222.49 $222.44 $221.94 $199.78 $199.68 $199.67 $39.92 $38.13 $38.52 $39.34
Tangible Book/Share $157.95 $150.55 $205.57 $202.50 $201.87 $201.83 $204.44 $204.41 $204.35 $204.29 $195.12 $195.09 $195.05 $194.61 $177.35 $177.26 $177.25 $35.43 $26.87 $27.15 $27.15
Revenue/Share $43.16 $43.04 $45.06 $46.12 $48.05 $50.11 $52.38 $54.04 $55.04 $55.05 $53.76 $53.31 $52.49 $51.87 $51.77 $51.57 $52.93 $11.06 $11.08 $11.46 $11.96
FCF/Share $-88.04 $-70.52 $-51.57 $-43.19 $-42.15 $-43.13 $-30.40 $-21.41 $4.85 $23.05 $22.27 $21.24 $21.17 $24.27 $6.05 $-6.89 $-19.61 $1.39 $-2.69 $-0.03 $4.38
OCF/Share $17.86 $26.41 $26.80 $26.84 $28.93 $28.81 $29.21 $28.95 $26.80 $26.17 $26.10 $25.53 $25.92 $25.73 $26.20 $25.43 $26.63 $5.42 $5.51 $5.64 $4.63
Cash/Share $2.25 $2.14 $2.80 $2.76 $2.75 $2.75 $1.53 $1.53 $1.53 $1.53 $0.49 $0.49 $0.49 $0.49 $2.55 $2.55 $2.55 $0.51 $0.68 $0.69 $0.62
EBITDA/Share $29.83 $29.74 $31.23 $31.68 $32.58 $33.95 $35.08 $37.83 $38.30 $38.84 $38.09 $36.36 $34.66 $33.85 $34.21 $34.76 $36.52 $6.22 $5.63 $3.80 $3.80
Debt/Share $248.24 $236.60 $225.36 $221.99 $221.30 $221.26 $268.88 $268.85 $268.77 $268.69 $238.01 $237.98 $237.92 $237.38 $244.47 $244.34 $244.33 $48.84 $0.00 $0.00 $0.00
Net Debt/Share $245.99 $234.45 $222.56 $219.23 $218.54 $218.51 $267.35 $267.32 $267.24 $267.15 $237.52 $237.49 $237.43 $236.90 $241.92 $241.79 $241.78 $48.34 $-0.68 $-0.69 $-0.69
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 Z-Score 0.154
Altman Z-Prime snapshot only -0.110
Piotroski F-Score 6 7 7 6 6 6 5 5 7 5 5 5 3 3 4 4 6 5 3 3 3
Beneish M-Score -2.43 -2.31 1.84 2.01 1.78 2.03 -2.39 -2.32 -2.35 -2.32 -2.59 -2.86 -2.64 -2.89 -2.74 -2.57 -2.64 -2.19 -2.81 -2.92 -2.917
Ohlson O-Score snapshot only -6.044
ROIC (Greenblatt) snapshot only 27.71%
Net-Net WC snapshot only $-52.59
EVA snapshot only $-33622380.00
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 BB+
Credit Score 24.95 28.03 17.53 18.04 17.42 18.15 14.50 14.89 14.62 15.90 15.16 16.22 15.01 16.87 14.36 12.27 12.92 12.05 43.56 46.10 46.097
Credit Grade snapshot only 11
Credit Trend snapshot only 33.822
Implied Spread (bps) snapshot only 400.000
Industry Credit Rank snapshot only 66
Sector Credit Rank snapshot only 51

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