$162.15

-6.27 (-3.72%)

Weekly Expected Move ±5.8%

$143 $153 $162 $172 $181

NASDAQ · Industrials · Consulting Services · Tech Score Strong Buy · Power 73 · $2.6B mcap · 16M float · 1.84% daily turnover · Short 50% 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.

NARROW EDGE

59.4 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 12.5% · 5Y Avg: 10.0%

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. HURN has a Narrow competitive edge (59.4/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Cost Advantage. ROIC of 12.5% suggests modest returns relative to capital deployed.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

$213

Low

$213

Avg Target

$213

High

Based on 1 analyst since Jul 28, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 9Hold: 0Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$213.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-07-30	Barrington	—	$190	$213	+23	+30.1%	$163.76
2026-06-09	Truist Financial	Tobey Sommer	$240	$155	-85	+39.5%	$111.10
2026-04-09	Wedbush	Steven Wahrhaftig	$200	$160	-40	+28.7%	$124.29
2026-01-12	Wedbush	—	$165	$200	+35	+9.5%	$182.62
2025-11-14	Truist Financial	—	$180	$240	+60	+45.0%	$165.49
2025-10-30	Barrington	—	Initiated	$190	—	+15.5%	$164.56
2025-03-26	Wedbush	Daniel Ives	$150	$165	+15	+15.7%	$142.64
2025-03-04	Truist Financial	—	$140	$180	+40	+21.9%	$147.63
2025-02-03	Wedbush	Daniel Ives	Initiated	$150	—	+18.5%	$126.63
2024-10-16	Truist Financial	Tobey Sommer	Initiated	$140	—	+29.6%	$108.02

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-

Oct 02, 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. HURN receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-07-31	A+	A-
2026-07-30	A	A+
2026-07-29	B+	A
2026-06-24	A-	B+
2026-05-08	A	A-
2026-05-05	B+	A
2026-03-02	A-	B+
2026-02-26	B+	A-
2026-01-21	B	B+
2026-01-12	B+	B

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 57 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. HURN scores highest in Momentum (86/100) and lowest in Balance Sheet (31/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

2.87

Grey Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✗ ✗ ✓ ✗ ✓

Beneish M-Score

-2.47

Unlikely Manipulator

Ohlson O-Score

-5.93

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

BBB-

Score: 53.6/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.54x

Accruals: -4.0%

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. HURN scores 2.87, placing it in the Grey Zone (safe > 2.99, distress < 1.81). 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. HURN scores 6/9, 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. HURN's score of -2.47 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. HURN's implied 0.3% 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. HURN receives an estimated rating of BBB- (score: 53.6/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). HURN's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

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

P/E

23.78x

PEG

1.63x

P/S

1.43x

P/B

6.83x

P/FCF

9.18x

P/OCF

8.28x

EV/EBITDA

9.89x

EV/Revenue

1.28x

EV/EBIT

11.79x

EV/FCF

14.35x

Earnings Yield

7.82%

FCF Yield

10.90%

Shareholder Yield

16.18%

Graham Number

$61.04

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 23.8x earnings, HURN commands a growth premium. An earnings yield of 7.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $61.04 per share, 166% 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

0.741

NI / EBT

Interest Burden

0.795

EBT / EBIT

EBIT Margin

0.108

EBIT / Rev

Asset Turnover

1.158

Rev / Assets

Equity Multiplier

3.635

Assets / Equity

ROE

26.9%

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. HURN's ROE of 26.9% is driven by financial leverage (equity multiplier: 3.64x). 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.

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

$271.49

Price/Value

0.33x

Margin of Safety

66.79%

Premium

-66.79%

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 HURN's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. HURN actually compounded EPS at 23.5% 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. HURN trades at a -67% premium to its adjusted intrinsic value of $271.49, 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 23.8x.

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

$162.15

Median 1Y

$172.22

5th Pctile

$91.02

95th Pctile

$329.58

Ann. Volatility

41.4%

Analyst Target

$213.00

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

Executive	Salary	Stock	Total
C. Mark Hussey Chief Executive Officer and President	$1,021,875	$4,612,525	$7,198,354
John D. Kelly Executive Vice President, Chief Financial Officer and Treasurer	$647,917	$1,625,071	$3,107,723
J. Ronald Dail Executive Vice President and Chief Operating Officer	$675,000	$1,080,027	$2,443,106
Hope Katz President, Vice President, General Counsel and Corporate Secretary	$422,292	$524,920	$1,316,023

CEO Pay Ratio

200:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $7,198,354

Avg Employee Cost (SGA/emp): $35,946

Employees: 8,610

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

8,610

+19.1% YoY

Revenue / Employee

$197,345

Rev: $1,699,143,000

Profit / Employee

$12,200

NI: $105,040,000

SGA / Employee

$35,946

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	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	Q2'26	Current
ROE	4.7%	11.2%	15.0%	15.4%	16.4%	13.4%	11.2%	12.9%	13.8%	11.5%	13.1%	15.2%	15.9%	21.3%	24.9%	21.5%	21.2%	19.3%	23.3%	26.9%	26.88%
ROA	2.4%	5.8%	7.7%	7.7%	8.0%	6.5%	5.2%	6.0%	6.2%	5.1%	5.2%	6.2%	6.5%	9.0%	9.1%	7.5%	7.5%	7.3%	7.0%	7.4%	7.39%
ROIC	3.2%	4.9%	4.7%	5.6%	6.3%	7.8%	7.2%	8.4%	9.2%	10.4%	9.1%	10.9%	12.0%	13.6%	13.0%	11.9%	12.6%	14.2%	11.8%	12.5%	12.54%
ROCE	5.8%	7.3%	7.4%	8.8%	10.1%	11.5%	10.4%	11.7%	13.5%	14.7%	12.4%	13.5%	14.2%	16.4%	15.2%	14.2%	15.1%	16.2%	13.8%	14.7%	14.68%
Gross Margin	31.3%	30.2%	28.0%	30.8%	32.2%	31.1%	28.2%	32.2%	31.7%	30.9%	28.8%	33.1%	33.0%	33.0%	29.7%	33.2%	30.6%	31.0%	27.8%	32.5%	32.51%
Operating Margin	8.2%	4.1%	6.1%	10.6%	10.3%	8.1%	5.8%	11.5%	10.4%	8.8%	5.6%	16.0%	11.5%	12.1%	8.3%	11.3%	12.7%	13.2%	9.2%	10.6%	10.58%
Net Margin	6.1%	12.5%	10.3%	5.1%	6.2%	5.4%	4.2%	7.1%	6.0%	0.8%	5.1%	10.1%	7.3%	8.8%	6.2%	4.8%	6.9%	6.9%	5.1%	6.6%	6.57%
EBITDA Margin	11.7%	9.1%	9.4%	13.9%	13.0%	10.1%	8.5%	13.8%	14.0%	11.5%	8.4%	14.0%	14.0%	13.8%	10.4%	13.2%	14.1%	13.7%	10.1%	13.7%	13.68%
FCF Margin	1.7%	0.2%	0.2%	1.1%	1.9%	5.4%	3.8%	7.2%	8.5%	7.3%	4.4%	6.3%	7.4%	11.4%	13.1%	11.5%	11.8%	10.9%	6.8%	8.9%	8.89%
OCF Margin	3.6%	2.0%	2.2%	3.0%	3.8%	7.5%	6.1%	9.6%	10.9%	9.9%	6.9%	8.8%	9.9%	13.5%	14.8%	12.7%	12.7%	11.5%	7.9%	9.9%	9.86%
ROE 3Y Avg	snapshot only																				22.70%
ROE 5Y Avg	snapshot only																				19.24%
ROA 3Y Avg	snapshot only																				6.71%
ROIC 3Y Avg	snapshot only																				8.91%
ROIC Economic	snapshot only																				12.54%
Cash ROA	snapshot only																				10.85%
Cash ROIC	snapshot only																				14.65%
CROIC	snapshot only																				13.22%
NOPAT Margin	snapshot only																				8.44%
Pretax Margin	snapshot only																				8.61%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				18.47%
SBC / Revenue	snapshot only																				2.01%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	43.41	17.01	11.48	15.94	15.26	19.37	25.49	22.68	26.44	31.90	27.29	22.77	23.49	19.83	21.52	23.26	24.10	29.40	21.39	12.79	23.776
P/S Ratio	1.31	1.18	1.01	1.35	1.28	1.29	1.33	1.31	1.52	1.46	1.31	1.28	1.40	1.56	1.74	1.57	1.60	1.84	1.28	0.82	1.425
P/B Ratio	2.10	1.87	1.67	2.37	2.46	2.65	2.99	3.00	3.67	3.74	3.69	3.63	3.84	4.12	5.36	5.15	5.23	5.84	5.58	3.84	6.831
P/FCF	78.90	480.98	501.12	122.39	66.45	23.95	34.76	18.08	17.85	19.92	29.91	20.34	18.89	13.71	13.28	13.63	13.64	16.88	18.87	9.18	9.177
P/OCF	36.65	59.55	44.80	45.85	33.79	17.14	21.87	13.59	13.89	14.74	18.94	14.47	14.13	11.49	11.77	12.34	12.64	15.97	16.07	8.28	8.278
EV/EBITDA	19.31	15.35	14.03	15.73	14.37	13.71	15.47	14.49	15.48	14.34	14.58	13.79	14.33	14.36	16.33	15.42	15.42	16.63	13.88	9.89	9.893
EV/Revenue	1.68	1.49	1.41	1.74	1.65	1.59	1.74	1.65	1.82	1.73	1.74	1.65	1.72	1.81	2.12	1.98	1.99	2.15	1.77	1.28	1.277
EV/EBIT	27.54	20.11	17.93	19.52	17.50	16.39	18.35	16.86	17.72	16.71	16.90	15.90	16.52	16.35	18.55	17.61	17.71	19.48	16.45	11.79	11.790
EV/FCF	101.36	605.12	701.23	157.36	85.47	29.42	45.50	22.79	21.36	23.53	39.75	26.38	23.30	15.94	16.24	17.16	16.91	19.74	26.19	14.35	14.352
Earnings Yield	2.3%	5.9%	8.7%	6.3%	6.6%	5.2%	3.9%	4.4%	3.8%	3.1%	3.7%	4.4%	4.3%	5.0%	4.6%	4.3%	4.1%	3.4%	4.7%	7.8%	7.82%
FCF Yield	1.3%	0.2%	0.2%	0.8%	1.5%	4.2%	2.9%	5.5%	5.6%	5.0%	3.3%	4.9%	5.3%	7.3%	7.5%	7.3%	7.3%	5.9%	5.3%	10.9%	10.90%
PEG Ratio	snapshot only																				1.626
EV/OCF	snapshot only																				12.947
EV/Gross Profit	snapshot only																				4.186
Acquirers Multiple	snapshot only																				11.214
Shareholder Yield	snapshot only																				16.18%
Graham Number	snapshot only																				$61.04

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	1.49	1.26	2.14	1.92	1.65	1.34	2.44	1.90	1.53	1.32	2.40	1.93	1.61	1.21	2.08	1.99	1.44	1.17	2.22	1.71	1.709
Quick Ratio	1.49	1.26	2.14	1.92	1.65	1.34	2.44	1.90	1.53	1.32	2.40	1.93	1.61	1.21	2.08	1.99	1.44	1.17	2.22	1.71	1.709
Debt/Equity	0.62	0.52	0.68	0.70	0.72	0.63	0.95	0.81	0.74	0.70	1.25	1.11	0.93	0.71	1.24	1.46	1.30	1.04	2.23	2.25	2.247
Net Debt/Equity	0.60	0.48	0.67	0.68	0.70	0.61	0.92	0.78	0.72	0.68	1.21	1.08	0.90	0.67	1.20	1.33	1.25	0.99	2.17	2.17	2.166
Debt/Assets	0.31	0.27	0.34	0.34	0.33	0.29	0.40	0.36	0.32	0.30	0.46	0.42	0.37	0.30	0.45	0.47	0.42	0.36	0.56	0.53	0.526
Debt/EBITDA	4.43	3.39	4.10	3.60	3.27	2.64	3.74	3.11	2.60	2.28	3.72	3.26	2.82	2.13	3.10	3.48	3.10	2.52	4.00	3.70	3.701
Net Debt/EBITDA	4.28	3.15	4.00	3.50	3.20	2.55	3.65	3.00	2.54	2.20	3.61	3.16	2.71	2.01	2.98	3.17	2.98	2.41	3.88	3.57	3.568
Interest Coverage	5.36	6.61	7.53	8.83	9.69	8.92	7.95	7.17	7.11	7.20	7.05	6.57	6.17	6.49	6.76	6.43	5.83	5.42	5.00	4.89	4.888
Equity Multiplier	1.97	1.96	1.99	2.05	2.15	2.17	2.34	2.28	2.32	2.37	2.72	2.65	2.54	2.39	2.76	3.12	3.09	2.89	4.00	4.27	4.275
Cash Ratio	snapshot only																				0.101
Debt Service Coverage	snapshot only																				5.825
Cash to Debt	snapshot only																				0.036
FCF to Debt	snapshot only																				0.186
Defensive Interval	snapshot only																				515.6 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	0.80	0.83	0.88	0.90	0.95	0.98	0.99	1.04	1.08	1.11	1.08	1.10	1.10	1.14	1.13	1.11	1.13	1.17	1.18	1.16	1.158
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	4.51	5.10	4.73	4.23	4.31	4.50	4.23	4.24	4.12	4.24	3.95	4.10	3.88	4.18	3.96	4.14	4.18	4.55	5.88	4.39	4.394
Payables Turnover	112.45	89.25	65.88	81.34	70.66	56.39	75.46	84.33	68.22	77.50	82.28	100.82	97.74	93.47	61.38	100.99	111.75	96.98	76.00	90.00	89.995
DSO	81	72	77	86	85	81	86	86	89	86	92	89	94	87	92	88	87	80	62	83	83.1 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	3	4	6	4	5	6	5	4	5	5	4	4	4	4	6	4	3	4	5	4	4.1 days
Cash Conversion Cycle	78	67	72	82	80	75	81	82	83	81	88	85	90	83	86	84	84	77	57	79	79.0 days
Fixed Asset Turnover	snapshot only																				37.268
Cash Velocity	snapshot only																				57.963
Capital Intensity	snapshot only																				0.909

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	-2.5%	7.3%	16.7%	20.2%	24.7%	25.0%	23.7%	25.7%	25.3%	20.3%	17.6%	12.8%	7.5%	9.1%	9.0%	9.2%	13.3%	13.1%	13.9%	16.3%	16.28%
Net Income	8.6%	3.6%	2.5%	2.7%	2.5%	19.9%	-26.4%	-14.7%	-14.3%	-17.3%	8.0%	9.4%	11.4%	86.7%	83.6%	31.6%	26.8%	-9.9%	-15.8%	9.9%	9.94%
EPS	8.8%	3.7%	2.7%	2.9%	2.6%	27.7%	-20.9%	-8.2%	-9.3%	-14.0%	12.3%	15.5%	17.4%	94.4%	88.3%	36.7%	31.6%	-6.1%	-10.6%	19.2%	19.24%
FCF	-89.9%	-98.1%	-98.0%	-80.9%	44.8%	26.4%	22.5%	7.2%	4.5%	63.8%	34.3%	-2.3%	-6.5%	68.6%	2.3%	1.0%	80.2%	8.4%	-41.1%	-10.2%	-10.24%
EBITDA	-20.2%	12.6%	38.7%	60.3%	64.1%	49.4%	38.4%	29.2%	28.3%	25.1%	24.5%	18.8%	10.2%	14.1%	19.0%	16.7%	21.5%	16.0%	11.7%	17.0%	17.02%
Op. Income	12.0%	2.8%	1.4%	1.9%	1.8%	88.8%	68.8%	53.8%	43.3%	25.6%	24.1%	29.7%	25.3%	34.7%	43.2%	14.6%	19.6%	14.1%	10.9%	22.7%	22.74%
OCF Growth	snapshot only																				-9.88%
Asset Growth	snapshot only																				11.07%
Equity Growth	snapshot only																				-19.00%
Debt Growth	snapshot only																				24.59%
Shares Change	snapshot only																				-7.79%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	3.3%	4.4%	6.1%	6.6%	7.9%	8.9%	10.0%	12.3%	15.0%	17.3%	19.3%	19.4%	18.9%	17.9%	16.6%	15.7%	15.1%	14.1%	13.4%	12.7%	12.72%
Revenue 5Y	3.1%	4.5%	5.6%	6.6%	8.0%	9.1%	10.1%	10.9%	11.5%	11.4%	11.7%	11.4%	11.1%	11.1%	11.3%	11.8%	13.1%	14.8%	16.1%	16.7%	16.68%
EPS 3Y	—	68.6%	63.9%	53.4%	47.6%	26.7%	—	—	—	—	49.1%	59.9%	56.9%	28.8%	18.7%	13.2%	11.9%	16.2%	23.6%	23.5%	23.50%
EPS 5Y	-13.4%	10.9%	18.3%	—	—	—	—	—	—	39.4%	31.3%	30.8%	27.9%	27.8%	—	—	—	—	41.0%	46.2%	46.16%
Net Income 3Y	—	66.5%	61.0%	50.0%	43.2%	21.9%	—	—	—	—	41.1%	51.1%	49.1%	22.8%	13.4%	7.1%	6.6%	11.6%	18.6%	16.6%	16.57%
Net Income 5Y	-13.4%	10.9%	18.0%	—	—	—	—	—	—	35.6%	27.1%	25.8%	22.9%	22.8%	—	—	—	—	34.2%	38.0%	37.96%
EBITDA 3Y	-6.7%	-1.1%	1.4%	4.8%	6.0%	10.1%	8.1%	12.6%	18.9%	28.2%	33.7%	35.0%	32.4%	28.7%	27.1%	21.5%	19.8%	18.3%	18.3%	17.5%	17.52%
EBITDA 5Y	-11.4%	-7.2%	-5.6%	-0.1%	5.0%	4.9%	8.5%	10.0%	11.3%	12.6%	12.5%	12.0%	11.0%	13.7%	13.3%	14.6%	17.6%	22.7%	26.0%	27.4%	27.44%
Gross Profit 3Y	-3.0%	-0.6%	0.9%	1.5%	3.2%	4.8%	6.5%	10.4%	14.6%	18.6%	21.6%	22.6%	21.7%	21.0%	19.7%	18.4%	16.6%	14.7%	13.5%	12.2%	12.20%
Gross Profit 5Y	-3.9%	-1.4%	-0.5%	1.5%	3.9%	4.5%	6.5%	7.9%	8.4%	8.9%	9.1%	9.0%	9.0%	9.6%	10.3%	11.6%	13.4%	15.7%	17.2%	18.1%	18.06%
Op. Income 3Y	56.1%	0.5%	2.3%	9.9%	10.7%	16.1%	1.1%	1.3%	2.7%	—	71.3%	79.3%	71.6%	47.3%	44.2%	31.7%	29.0%	24.5%	25.4%	22.2%	22.19%
Op. Income 5Y	-21.8%	-6.6%	-3.9%	—	—	—	—	2.0%	72.6%	19.2%	17.5%	21.5%	19.5%	21.5%	74.9%	78.8%	1.4%	—	51.5%	52.0%	51.98%
FCF 3Y	-44.1%	-70.5%	-71.3%	-45.8%	-37.0%	-17.5%	-20.7%	-8.1%	-6.7%	-6.0%	-13.8%	15.4%	95.7%	3.2%	3.7%	1.5%	1.1%	44.1%	37.2%	20.7%	20.72%
FCF 5Y	-37.3%	-54.4%	-54.6%	-33.6%	-23.0%	-3.8%	-5.6%	6.7%	6.9%	2.9%	-5.8%	5.0%	5.2%	9.2%	16.9%	8.8%	6.5%	8.7%	4.2%	22.6%	22.56%
OCF 3Y	-31.8%	-43.9%	-39.9%	-30.5%	-27.2%	-13.6%	-14.1%	-4.6%	-2.7%	-0.4%	-4.3%	19.9%	66.9%	1.2%	1.2%	88.2%	72.3%	31.3%	24.0%	13.6%	13.60%
OCF 5Y	-28.2%	-32.5%	-29.0%	-23.2%	-16.9%	-3.1%	-2.4%	7.9%	8.7%	5.9%	-0.6%	7.3%	6.3%	8.8%	14.5%	7.1%	5.4%	7.2%	4.6%	19.6%	19.59%
Assets 3Y	0.3%	2.2%	2.0%	1.9%	0.9%	2.8%	1.3%	3.8%	5.5%	6.3%	9.5%	7.9%	8.2%	6.3%	5.6%	7.9%	8.9%	8.4%	8.7%	9.4%	9.37%
Assets 5Y	-2.0%	-0.6%	-2.2%	1.5%	2.1%	2.9%	3.3%	3.7%	4.3%	3.8%	4.3%	3.5%	2.7%	4.0%	2.8%	5.6%	7.2%	7.8%	9.2%	9.3%	9.27%
Equity 3Y	2.8%	1.9%	1.9%	2.8%	0.5%	0.4%	0.3%	1.0%	-0.1%	-1.2%	-2.9%	-2.4%	-0.7%	-0.6%	-5.3%	-6.2%	-3.5%	-1.4%	-9.1%	-11.3%	-11.31%
Book Value 3Y	3.7%	3.2%	3.7%	5.1%	3.6%	4.4%	3.8%	5.3%	4.3%	2.9%	2.6%	3.3%	4.5%	4.2%	-0.9%	-0.9%	1.3%	2.6%	-5.3%	-6.0%	-6.04%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.84	0.88	0.76	0.78	0.79	0.78	0.77	0.77	0.77	0.81	0.83	0.84	0.85	0.88	0.91	0.95	0.97	0.99	1.00	0.99	0.992
Earnings Stability	0.06	0.14	0.23	0.78	0.76	0.60	0.66	0.76	0.73	0.38	0.60	0.67	0.65	0.56	0.79	0.81	0.81	0.73	0.64	0.76	0.764
Margin Stability	0.86	0.88	0.87	0.88	0.90	0.89	0.91	0.92	0.93	0.94	0.93	0.93	0.94	0.94	0.95	0.97	0.98	0.97	0.96	0.96	0.959
Rev. Growth Consistency	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	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	0.00	0.00	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	0.20	0.20	0.50	0.50	0.50	0.50	0.89	0.94	0.94	0.93	0.97	0.96	0.95	0.50	0.50	0.87	0.89	0.96	0.94	0.96	0.960
Earnings Smoothness	—	—	0.00	0.00	0.00	0.82	0.70	0.84	0.85	0.81	0.92	0.91	0.89	0.40	0.41	0.73	0.76	0.90	0.83	0.91	0.905
ROE Trend	0.02	0.09	0.13	0.13	0.14	0.10	0.02	0.04	0.03	-0.01	0.00	0.02	0.01	0.08	0.12	0.08	0.07	0.04	0.07	0.11	0.110
Gross Margin Trend	-0.04	-0.02	-0.02	-0.01	0.00	0.01	0.01	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	-0.00	-0.01	-0.01	-0.012
FCF Margin Trend	-0.11	-0.13	-0.11	-0.09	-0.07	-0.02	-0.02	0.03	0.07	0.05	0.02	0.02	0.02	0.05	0.09	0.05	0.04	0.02	-0.02	-0.00	-0.000
Sustainable Growth Rate	4.7%	11.2%	15.0%	15.4%	16.4%	13.4%	11.2%	12.9%	13.8%	11.5%	13.1%	15.2%	15.9%	21.3%	24.9%	21.5%	21.2%	19.3%	23.3%	26.9%	26.88%
Internal Growth Rate	2.5%	6.2%	8.4%	8.3%	8.7%	7.0%	5.5%	6.4%	6.6%	5.3%	5.5%	6.6%	7.0%	9.8%	10.0%	8.1%	8.2%	7.9%	7.6%	8.0%	7.98%

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	1.18	0.29	0.26	0.35	0.45	1.13	1.17	1.67	1.90	2.16	1.44	1.57	1.66	1.73	1.83	1.88	1.91	1.84	1.33	1.54	1.544
FCF/OCF	0.46	0.12	0.09	0.37	0.51	0.72	0.63	0.75	0.78	0.74	0.63	0.71	0.75	0.84	0.89	0.91	0.93	0.95	0.85	0.90	0.902
FCF/Net Income	snapshot only																				1.393
OCF/EBITDA	snapshot only																				0.764
CapEx/Revenue	1.9%	1.7%	2.0%	1.8%	1.9%	2.1%	2.3%	2.4%	2.4%	2.6%	2.5%	2.5%	2.5%	2.2%	1.7%	1.2%	0.9%	0.6%	1.2%	1.0%	0.97%
CapEx/Depreciation	snapshot only																				0.465
Accruals Ratio	-0.00	0.04	0.06	0.05	0.04	-0.01	-0.01	-0.04	-0.06	-0.06	-0.02	-0.04	-0.04	-0.07	-0.08	-0.07	-0.07	-0.06	-0.02	-0.04	-0.040
Sloan Accruals	snapshot only																				-0.039
Cash Flow Adequacy	snapshot only																				10.216
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	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	Q2'26	Current
Dividend 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%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
FCF Payout Ratio	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%	0.0%	0.0%	0.00%
Total Payout Ratio	2.9%	1.2%	1.0%	1.1%	1.2%	1.7%	2.4%	1.9%	1.6%	2.1%	2.4%	2.3%	1.9%	1.2%	1.0%	1.5%	1.6%	1.6%	2.5%	2.1%	2.07%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	6.7%	7.0%	8.8%	6.6%	7.9%	8.8%	9.6%	8.4%	6.1%	6.7%	8.8%	10.0%	8.0%	6.3%	4.8%	6.6%	6.6%	5.4%	11.5%	16.2%	16.18%
Net Buyback Yield	6.7%	7.0%	8.8%	6.6%	7.9%	8.8%	9.6%	8.4%	6.1%	6.7%	8.8%	10.0%	8.0%	6.3%	4.8%	6.5%	6.4%	5.2%	11.3%	16.0%	15.96%
Total Shareholder Return	6.7%	7.0%	8.8%	6.6%	7.9%	8.8%	9.6%	8.4%	6.1%	6.7%	8.8%	10.0%	8.0%	6.3%	4.8%	6.5%	6.4%	5.2%	11.3%	16.0%	15.96%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	0.92	0.79	0.76	0.73	0.71	0.70	0.72	0.73	0.73	0.74	0.78	0.78	0.78	0.76	0.78	0.79	0.78	0.78	0.74	0.74	0.741
Interest Burden (EBT/EBIT)	0.54	1.19	1.47	1.30	1.26	0.99	0.76	0.81	0.77	0.60	0.59	0.69	0.73	0.94	0.90	0.76	0.76	0.73	0.75	0.80	0.795
EBIT Margin	0.06	0.07	0.08	0.09	0.09	0.10	0.09	0.10	0.10	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.108
Asset Turnover	0.80	0.83	0.88	0.90	0.95	0.98	0.99	1.04	1.08	1.11	1.08	1.10	1.10	1.14	1.13	1.11	1.13	1.17	1.18	1.16	1.158
Equity Multiplier	1.97	1.93	1.94	2.01	2.06	2.06	2.16	2.16	2.23	2.27	2.52	2.46	2.43	2.38	2.74	2.88	2.81	2.63	3.31	3.64	3.635

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$1.20	$2.93	$3.99	$4.08	$4.34	$3.75	$3.15	$3.74	$3.94	$3.22	$3.54	$4.33	$4.63	$6.27	$6.67	$5.91	$6.09	$5.88	$5.96	$7.05	$7.05
Book Value/Share	$24.77	$26.64	$27.51	$27.44	$26.98	$27.38	$26.85	$28.31	$28.41	$27.48	$26.16	$27.13	$28.30	$30.16	$26.75	$26.73	$28.09	$29.60	$22.83	$23.48	$23.74
Tangible Book/Share	$-3.75	$-4.61	$-3.43	$-3.66	$-4.51	$-6.08	$-5.95	$-4.75	$-4.75	$-8.07	$-9.35	$-9.27	$-7.98	$-10.99	$-11.80	$-17.79	$-19.89	$-18.55	$-26.34	$-30.60	$-30.60
Revenue/Share	$39.74	$42.19	$45.47	$47.96	$51.76	$56.18	$60.42	$64.85	$68.63	$70.25	$73.91	$77.22	$77.79	$79.84	$82.59	$87.59	$91.49	$94.16	$99.82	$110.46	$111.68
FCF/Share	$0.66	$0.10	$0.09	$0.53	$1.00	$3.03	$2.31	$4.70	$5.84	$5.16	$3.23	$4.84	$5.75	$9.07	$10.80	$10.09	$10.76	$10.25	$6.76	$9.82	$9.93
OCF/Share	$1.42	$0.84	$1.02	$1.42	$1.96	$4.24	$3.68	$6.25	$7.50	$6.98	$5.10	$6.81	$7.69	$10.82	$12.19	$11.14	$11.61	$10.83	$7.93	$10.89	$11.01
Cash/Share	$0.52	$0.97	$0.46	$0.57	$0.43	$0.59	$0.61	$0.85	$0.48	$0.63	$0.98	$0.96	$1.00	$1.18	$1.27	$3.43	$1.34	$1.37	$1.52	$1.91	$1.93
EBITDA/Share	$3.46	$4.09	$4.57	$5.31	$5.93	$6.51	$6.80	$7.39	$8.05	$8.47	$8.80	$9.27	$9.36	$10.06	$10.75	$11.23	$11.81	$12.16	$12.74	$14.25	$14.25
Debt/Share	$15.32	$13.85	$18.75	$19.14	$19.39	$17.17	$25.44	$22.97	$20.97	$19.28	$32.77	$30.21	$26.39	$21.42	$33.29	$39.04	$36.58	$30.71	$50.98	$52.76	$52.76
Net Debt/Share	$14.80	$12.88	$18.29	$18.57	$18.96	$16.58	$24.83	$22.12	$20.48	$18.66	$31.79	$29.25	$25.39	$20.24	$32.02	$35.61	$35.24	$29.33	$49.46	$50.85	$50.85

Academic Models

Metric	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	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.868
Altman Z-Prime	snapshot only																				4.097
Piotroski F-Score	7	7	7	7	7	8	7	6	6	5	7	8	8	7	8	8	6	5	6	6	6
Beneish M-Score	-2.36	-1.86	-1.83	-1.97	-1.95	-2.26	-2.28	-2.49	-2.48	-2.54	-2.39	-2.54	-2.64	-2.76	-2.83	-2.69	-2.60	-2.58	-2.35	-2.47	-2.471
Ohlson O-Score	snapshot only																				-5.935
Net-Net WC	snapshot only																				$-44.56
EVA	snapshot only																				$30928740.69

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				BBB-
Credit Score	52.09	53.97	58.74	58.65	60.41	64.26	64.85	67.49	72.34	70.06	65.25	61.69	68.26	70.07	73.60	65.86	65.62	68.73	64.14	53.62	53.622
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				-12.241
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				21
Sector Credit Rank	snapshot only																				48

HURN NASDAQ

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