— Know what they know.
Not Investment Advice
Also trades as: LUG.ST (STO) · $vol 8M · LUGDF (OTC) · $vol 3M · 0R4M.L (LSE) · $vol 0M

LUG.TO TSX

Lundin Gold Inc.
1W: -5.0% 1M: -9.3% 3M: +4.4% YTD: -20.1% 1Y: +12.6% 3Y: +519.4% 5Y: +778.2%
C$87.98 ($61.70)
+1.29 (+1.49%)
 
Weekly Expected Move ±4.7%
C$79 C$83 C$87 C$91 C$95
TSX · Basic Materials · Gold · Tech Score Strong Sell · Power 33 · C$21.3B mcap · 100M float · 0.624% daily turnover

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B+
Oct 02, 2026
DCF
4
ROE
5
ROA
5
D/E
1
P/E
2
P/B
1
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. LUG.TO receives an overall rating of B+. Strongest factors: DCF (4/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (1/5).
Rating Change History
DateFromTo
2026-04-01 B B+
2026-02-23 B+ B
2026-02-12 B B+
2026-02-02 B+ B
2026-01-22 B B+
2026-01-03 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.

★ ★ ★ ★ ★ — Grade A+
Profitability
100
Balance Sheet
90
Earnings Quality
72
Growth
88
Value
—
Momentum
97
Safety
—
Cash Flow
89

Risk & Quality Signals

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

Altman Z-Score
—
—
Piotroski F-Score
5/9
✓ ✓ ✓ ✓ ✗ ✗ ✗ ✗ ✓
Beneish M-Score
-1.89
Unlikely Manipulator
Ohlson O-Score
-9.67
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
A
Score: 73.6/100
Trend: Deteriorating
Earnings Quality
75/100
OCF/NI: 1.15x
Accruals: -8.4%
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. LUG.TO scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. LUG.TO's score of -1.89 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. LUG.TO'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. LUG.TO receives an estimated rating of A (score: 73.6/100), 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). LUG.TO'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
15.95x
PEG
0.32x
P/S
7.38x
P/B
27.44x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$13.94
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 15.9x earnings, LUG.TO trades at a reasonable valuation. Graham's intrinsic value formula yields $13.94 per share, 531% 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
0.672
NI / EBT
×
Interest Burden
1.044
EBT / EBIT
×
EBIT Margin
0.660
EBIT / Rev
×
Asset Turnover
1.254
Rev / Assets
×
Equity Multiplier
1.744
Assets / Equity
=
ROE
101.3%
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. LUG.TO's ROE of 101.3% is driven by Asset Turnover (1.254), 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
$148.44
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with LUG.TO's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. LUG.TO actually compounded EPS at 103.8% 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. LUG.TO trades at a premium to its adjusted intrinsic value of $148.44, 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 15.9x.

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
$87.03
Median 1Y
$114.14
5th Pctile
$53.74
95th Pctile
$242.62
Ann. Volatility
47.8%
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 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 27.7% 31.6% 20.9% 20.1% 20.0% 8.8% 11.8% 11.9% 10.7% 19.9% 18.3% 22.9% 29.4% 39.2% 47.3% 52.2% 55.5% 61.5% 68.5% 1.0% 1.01%
ROA 12.4% 13.9% 9.8% 10.1% 10.4% 4.4% 6.4% 6.9% 6.4% 11.4% 11.4% 15.6% 21.4% 28.4% 34.4% 40.8% 45.6% 47.9% 53.0% 58.1% 58.09%
ROIC 29.3% 29.2% 31.0% 27.3% 26.3% 16.7% 20.2% 24.2% 25.1% 33.4% 32.2% 36.9% 47.6% 59.4% 71.1% 84.8% 88.6% 1.1% 1.4% 24.0% 24.03%
ROCE 25.9% 23.4% 26.2% 24.9% 25.0% 27.3% 28.5% 31.8% 32.3% 30.5% 27.9% 36.0% 41.0% 48.0% 53.7% 63.3% 70.0% 79.9% 94.7% 1.1% 1.06%
Gross Margin 62.0% 63.6% 65.9% 62.0% 58.0% 59.5% 66.2% 65.9% 62.4% 57.2% 64.7% 68.9% 73.5% 72.8% 73.8% 77.2% 64.7% 67.2% 74.1% 70.5% 70.48%
Operating Margin 59.0% 59.4% 61.9% 58.3% 53.3% 54.9% 61.7% 62.0% 57.4% 50.5% 57.5% 64.3% 68.7% 64.5% 67.5% 70.7% 62.0% 62.5% 68.9% 66.5% 66.45%
Net Margin 29.7% 15.4% 10.7% 31.5% 29.8% -32.4% 20.0% 25.9% 25.5% 5.8% 18.5% 39.6% 42.0% 37.8% 43.1% 43.4% 46.5% 44.5% 48.2% 46.0% 46.03%
EBITDA Margin 59.0% 54.2% 61.9% 58.3% 53.3% 54.9% 61.7% 62.0% 57.4% 50.5% 57.5% 64.3% 68.7% 64.5% 67.5% 70.7% 71.3% 70.2% 75.8% 72.5% 72.51%
FCF Margin 45.2% 49.2% 51.2% 43.5% 44.6% 45.6% 46.0% 53.7% 55.3% 52.2% 48.7% 43.7% 46.8% 48.3% 49.7% 51.8% 47.8% 52.6% 56.0% 48.6% 48.59%
OCF Margin 55.0% 57.0% 58.0% 50.4% 50.7% 52.2% 51.8% 59.1% 60.7% 57.5% 54.9% 49.6% 53.7% 55.2% 56.6% 58.3% 52.9% 57.5% 60.2% 53.0% 53.04%
ROE 3Y Avg snapshot only 80.26%
ROE 5Y Avg snapshot only 54.13%
ROA 3Y Avg snapshot only 37.51%
ROIC 3Y Avg snapshot only 8.22%
ROIC Economic snapshot only 1.76%
Cash ROA snapshot only 66.82%
Cash ROIC snapshot only 29.12%
CROIC snapshot only 26.67%
NOPAT Margin snapshot only 43.77%
Pretax Margin snapshot only 68.92%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 2.44%
SBC / Revenue snapshot only 0.06%
Valuation
Metric Trend 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 — — — — — — — — — — — — — — — — — — — — 15.946
P/S Ratio — — — — — — — — — — — — — — — — — — — — 7.383
P/B Ratio — — — — — — — — — — — — — — — — — — — — 27.435
P/FCF — — — — — — — — — — — — — — — — — — — — —
P/OCF — — — — — — — — — — — — — — — — — — — — —
EV/EBITDA — — — — — — — — — — — — — — — — — — — — —
EV/Revenue — — — — — — — — — — — — — — — — — — — — —
EV/EBIT — — — — — — — — — — — — — — — — — — — — —
EV/FCF — — — — — — — — — — — — — — — — — — — — —
Earnings Yield — — — — — — — — — — — — — — — — — — — — —
FCF Yield — — — — — — — — — — — — — — — — — — — — —
PEG Ratio snapshot only 0.315
Graham Number snapshot only $13.94
Leverage & Solvency
Metric Trend 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 1.42 1.70 1.80 1.81 1.78 1.44 2.13 1.99 2.23 2.85 3.08 1.97 3.82 3.13 3.40 3.32 3.23 2.53 2.26 2.27 2.271
Quick Ratio 1.20 1.43 1.55 1.49 1.49 1.24 1.73 1.66 1.89 2.38 2.62 1.66 3.18 2.72 3.02 2.95 2.88 2.29 2.05 1.99 1.985
Debt/Equity 0.95 0.91 0.89 0.71 0.64 0.78 0.49 0.43 0.38 0.32 0.34 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Net Debt/Equity 0.67 0.59 0.49 0.38 0.31 0.36 0.25 0.13 0.06 0.04 0.00 -0.08 -0.20 -0.29 -0.35 -0.38 -0.37 -0.46 -0.52 -0.93 -0.932
Debt/Assets 0.46 0.44 0.43 0.39 0.36 0.40 0.30 0.26 0.24 0.21 0.22 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Debt/EBITDA 1.68 1.73 1.56 1.43 1.31 1.43 0.89 0.74 0.66 0.58 0.66 0.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Net Debt/EBITDA 1.18 1.11 0.86 0.76 0.64 0.65 0.46 0.23 0.11 0.07 0.01 -0.16 -0.35 -0.46 -0.52 -0.49 -0.45 -0.50 -0.49 -0.35 -0.346
Interest Coverage 6.97 6.30 5.49 4.02 3.44 1.39 1.49 1.72 1.80 4.55 4.88 1.32 1.76 2.36 2.92 — — — — — —
Equity Multiplier 2.08 2.07 2.05 1.83 1.77 1.96 1.66 1.63 1.59 1.54 1.55 1.33 1.19 1.26 1.24 1.24 1.24 1.31 1.34 2.95 2.949
Cash Ratio snapshot only 1.450
Defensive Interval snapshot only 2917.4 days
Efficiency & Turnover
Metric Trend 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 0.48 0.46 0.50 0.47 0.48 0.49 0.53 0.58 0.59 0.58 0.59 0.64 0.72 0.80 0.85 0.98 1.06 1.08 1.16 1.25 1.254
Inventory Turnover 3.93 3.73 3.60 3.29 3.59 3.61 3.70 3.68 3.68 3.69 3.54 3.91 4.02 3.97 4.04 4.38 5.18 5.84 6.37 6.57 6.566
Receivables Turnover 8.99 7.74 8.96 8.85 7.98 8.92 8.37 9.90 9.56 10.06 7.69 8.25 9.28 9.58 9.20 10.69 10.59 10.06 11.70 14.41 14.405
Payables Turnover 6.05 19.43 5.81 4.74 5.33 22.65 5.73 5.20 5.49 21.33 8.93 8.05 9.10 20.15 26.80 22.10 32.11 31.60 34.95 29.38 29.378
DSO 41 47 41 41 46 41 44 37 38 36 47 44 39 38 40 34 34 36 31 25 25.3 days
DIO 93 98 102 111 102 101 99 99 99 99 103 93 91 92 90 83 70 63 57 56 55.6 days
DPO 60 19 63 77 69 16 64 70 66 17 41 45 40 18 14 17 11 12 10 12 12.4 days
Cash Conversion Cycle 73 126 79 75 79 126 79 66 71 118 110 92 90 112 116 101 94 87 78 69 68.5 days
Fixed Asset Turnover snapshot only 2.662
Operating Cycle snapshot only 80.9 days
Cash Velocity snapshot only 3.986
Capital Intensity snapshot only 0.794
Growth (YoY)
Metric Trend 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 3.4% 1.0% 75.6% 16.1% 7.5% 11.2% 5.7% 19.5% 16.6% 10.6% 1.9% 0.9% 12.9% 32.2% 51.6% 58.5% 52.8% 49.7% 50.9% 37.1% 37.12%
Net Income 3.2% 5.7% 2.3% 1.3% -10.9% -66.8% -35.8% -33.8% -41.3% 1.4% 66.8% 1.1% 2.1% 1.4% 2.2% 1.7% 1.2% 86.2% 69.8% 52.2% 52.19%
EPS 3.2% 5.7% 2.3% 0.3% -11.6% -66.9% -36.4% -34.4% -42.0% 1.4% 65.5% 1.1% 2.1% 1.4% 2.1% 1.7% 1.2% 84.8% 69.2% 50.4% 50.39%
FCF 4.1% 5.6% 2.4% 23.3% 6.0% 3.2% -5.1% 47.6% 44.7% 26.6% 8.0% -18.0% -4.4% 22.3% 54.7% 88.1% 55.9% 63.1% 70.0% 28.6% 28.61%
EBITDA 4.9% 1.1% 77.1% 9.9% 0.9% 8.6% 1.3% 19.1% 21.3% 13.2% 1.8% 0.7% 17.5% 45.4% 75.8% 85.2% 70.7% 63.2% 64.3% 46.2% 46.21%
Op. Income 4.9% 1.2% 80.7% 12.3% 3.0% 6.2% -0.7% 16.6% 18.7% 13.2% 1.8% 0.7% 17.5% 45.5% 75.8% 85.2% 64.3% 52.5% 50.4% 31.3% 31.25%
OCF Growth snapshot only 24.75%
Asset Growth snapshot only -0.90%
Equity Growth snapshot only -58.29%
Shares Change snapshot only 1.20%
Dividend Growth snapshot only 1.51%
Growth (CAGR)
Metric Trend 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 — — — — — — 1.9% 1.6% 76.1% 36.1% 23.7% 11.9% 12.3% 17.6% 17.8% 24.1% 26.3% 29.8% 32.6% 29.9% 29.91%
Revenue 5Y — — — — — — — — — — — — — — 1.0% 96.7% 56.6% 37.9% 34.0% 24.9% 24.93%
EPS 3Y — — — — — — — — — — 50.9% 10.6% 16.2% 23.5% 48.9% 54.5% 57.6% 1.2% 1.1% 1.0% 1.04%
EPS 5Y — — — — — — — — — — — — — — — — — — 78.7% 41.0% 40.95%
Net Income 3Y — — — — — — — — — — 52.2% 11.6% 17.2% 24.4% 50.2% 55.2% 58.9% 1.2% 1.1% 1.0% 1.05%
Net Income 5Y — — — — — — — — — — — — — — — — — — 80.1% 41.9% 41.94%
EBITDA 3Y — — — — — — — — 92.8% 38.0% 22.2% 9.7% 12.8% 21.4% 21.9% 30.5% 34.5% 39.0% 43.2% 39.7% 39.73%
EBITDA 5Y — — — — — — — — — — — — — — — — 70.4% 44.2% 39.5% 29.0% 29.01%
Gross Profit 3Y — — — — — — 2.2% 2.1% 81.4% 37.3% 23.7% 11.6% 14.5% 22.0% 22.5% 30.9% 32.5% 35.9% 38.9% 34.3% 34.33%
Gross Profit 5Y — — — — — — — — — — — — — — 1.2% 1.3% 63.4% 41.6% 37.3% 26.7% 26.74%
Op. Income 3Y — — — — — — — — 93.2% 38.0% 22.2% 9.7% 12.8% 20.5% 21.1% 29.6% 31.8% 35.9% 39.1% 34.8% 34.80%
Op. Income 5Y — — — — — — — — — — — — — — — — 69.3% 42.3% 37.0% 26.3% 26.25%
FCF 3Y — — — — — — — — — 1.0% 51.3% 14.3% 13.6% 16.9% 16.6% 31.5% 29.2% 36.2% 41.6% 25.7% 25.66%
FCF 5Y — — — — — — — — — — — — — — — — — 76.5% 55.6% 29.3% 29.28%
OCF 3Y — — — — — — — — 2.3% 66.0% 39.9% 11.2% 11.4% 16.4% 16.8% 30.3% 28.1% 34.0% 39.4% 25.3% 25.31%
OCF 5Y — — — — — — — — — — — — — — — — 1.2% 55.3% 47.0% 26.2% 26.16%
Assets 3Y 17.4% 18.5% 17.7% 7.4% 6.7% 5.8% 1.5% 2.4% 1.5% -0.8% 0.1% -4.3% -5.8% -3.2% -2.4% -0.9% 0.0% 2.2% 7.7% 2.1% 2.07%
Assets 5Y 40.3% 43.3% 42.5% 29.3% 30.4% 28.2% 8.2% 8.7% 8.5% 7.7% 7.3% 0.8% 0.3% 1.6% 2.8% 2.8% 2.4% 3.5% 4.0% 0.2% 0.17%
Equity 3Y 9.0% 10.8% 11.3% 17.2% 21.0% 22.2% 18.3% 17.7% 16.9% 17.7% 13.2% 12.8% 13.4% 14.3% 15.4% 12.7% 12.7% 16.9% 15.4% -16.2% -16.24%
Book Value 3Y 5.6% 7.2% 8.1% 14.8% 18.5% 20.0% 15.9% 15.5% 15.9% 16.7% 12.2% 11.8% 12.5% 13.5% 14.5% 12.3% 11.8% 16.0% 14.7% -16.7% -16.65%
Dividend 3Y — — — — — — — — 13.8% 25.3% 9.4% -0.6% 17.9% 14.0% 25.4% 57.3% 61.6% 65.3% 64.2% 35.8% 35.80%
Growth Quality
Metric Trend 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 0.55 0.66 0.70 0.71 0.77 0.84 0.86 0.86 0.89 0.95 0.90 0.88 0.89 0.93 0.89 0.93 0.95 0.92 0.86 0.82 0.824
Earnings Stability 0.25 0.34 0.48 0.41 0.51 0.37 0.58 0.48 0.49 0.55 0.64 0.63 0.72 0.78 0.78 0.73 0.73 0.77 0.77 0.73 0.734
Margin Stability — — 0.81 0.72 0.96 0.98 0.85 0.77 0.96 0.98 0.98 0.99 0.97 0.94 0.84 0.77 0.92 0.93 0.92 0.93 0.927
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 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Earn. Growth Consistency 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 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF Positive Streak 0 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 0.86 0.86 0.83 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness — — 0.00 0.99 0.89 0.00 0.56 0.59 0.48 0.16 0.50 0.30 0.00 0.19 0.00 0.07 0.24 0.40 0.48 0.59 0.586
ROE Trend 0.41 0.44 0.26 0.21 0.14 -0.01 -0.01 -0.08 -0.11 0.01 0.02 0.07 0.12 0.21 0.27 0.31 0.33 0.31 0.38 1.38 1.378
Gross Margin Trend — — 0.10 0.12 0.02 -0.01 -0.02 -0.01 0.01 0.01 -0.00 0.01 0.04 0.08 0.10 0.11 0.07 0.04 0.03 0.00 0.001
FCF Margin Trend — — 4.79 2.50 0.54 0.13 0.07 0.11 0.10 0.05 0.00 -0.05 -0.03 -0.01 0.02 0.03 -0.03 0.02 0.07 0.01 0.009
Sustainable Growth Rate 27.7% 31.6% 20.9% 20.1% 14.5% 3.2% 3.6% 1.6% 3.1% 9.4% 8.1% 13.2% 18.0% 26.0% 30.4% 20.3% 13.6% 9.9% 3.2% -2.1% -2.14%
Internal Growth Rate 14.2% 16.1% 10.9% 11.3% 8.2% 1.6% 2.0% 0.9% 1.9% 5.7% 5.3% 9.9% 15.0% 23.2% 28.4% 18.8% 12.6% 8.4% 2.5% — —
Cash Flow Quality
Metric Trend 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 2.11 1.89 2.96 2.36 2.35 5.79 4.35 5.00 5.59 2.89 2.82 2.04 1.82 1.55 1.39 1.40 1.23 1.29 1.32 1.15 1.145
FCF/OCF 0.82 0.86 0.88 0.86 0.88 0.87 0.89 0.91 0.91 0.91 0.89 0.88 0.87 0.87 0.88 0.89 0.90 0.92 0.93 0.92 0.916
FCF/Net Income snapshot only 1.049
OCF/EBITDA snapshot only 0.731
CapEx/Revenue 9.8% 7.8% 6.8% 6.9% 6.1% 6.6% 5.8% 5.4% 5.4% 5.3% 6.2% 5.9% 6.9% 6.9% 6.9% 6.5% 5.1% 4.8% 4.2% 4.4% 4.43%
CapEx/Depreciation snapshot only 0.677
Accruals Ratio -0.14 -0.12 -0.19 -0.14 -0.14 -0.21 -0.21 -0.27 -0.29 -0.22 -0.21 -0.16 -0.17 -0.16 -0.14 -0.16 -0.11 -0.14 -0.17 -0.08 -0.084
Sloan Accruals snapshot only -0.155
Cash Flow Adequacy snapshot only 1.026
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend 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 — — — — — — — — — — — — — — — — — — — — 6.46%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.20 $0.20 $0.30 $0.39 $0.30 $0.40 $0.40 $0.40 $0.50 $0.60 $0.80 $1.57 $2.13 $2.74 $3.59 $3.94 $3.98
Payout Ratio 0.0% 0.0% 0.0% 0.0% 27.6% 63.9% 69.4% 86.6% 71.0% 52.9% 56.0% 42.2% 38.8% 33.8% 35.8% 61.1% 75.5% 83.9% 95.4% 1.0% 1.02%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.0% 13.3% 12.6% 18.0% 19.1% 13.9% 20.1% 22.4% 23.5% 24.5% 25.0% 29.3% 49.2% 68.0% 70.8% 77.9% 97.3% 97.33%
Total Payout Ratio 0.0% 0.0% 0.0% 0.0% 27.6% 63.9% 69.4% 86.6% 71.0% 52.9% 58.1% 43.8% 40.0% 34.6% 35.8% 61.2% 77.2% 83.9% 95.4% 1.0% 1.02%
Div. Increase Streak — — — — 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1
Chowder Number — — — — — — — — — — — — — — — — — — — — —
Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Net Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Total Shareholder Return — — — — — — — — — — — — — — — — — — — — —
DuPont Factors
Metric Trend 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) 0.86 0.86 0.79 0.74 0.69 0.41 0.46 0.47 0.46 0.63 0.63 0.66 0.68 0.67 0.69 0.69 0.69 0.70 0.70 0.67 0.672
Interest Burden (EBT/EBIT) 0.66 0.80 0.55 0.66 0.76 0.53 0.63 0.59 0.53 0.73 0.74 0.84 0.89 1.01 1.05 1.03 1.02 1.01 1.00 1.04 1.044
EBIT Margin 0.46 0.44 0.45 0.44 0.41 0.41 0.41 0.43 0.44 0.43 0.42 0.44 0.49 0.53 0.56 0.59 0.61 0.62 0.65 0.66 0.660
Asset Turnover 0.48 0.46 0.50 0.47 0.48 0.49 0.53 0.58 0.59 0.58 0.59 0.64 0.72 0.80 0.85 0.98 1.06 1.08 1.16 1.25 1.254
Equity Multiplier 2.23 2.28 2.14 1.98 1.91 2.01 1.85 1.73 1.68 1.74 1.60 1.47 1.37 1.38 1.37 1.28 1.22 1.28 1.29 1.74 1.744
Per Share
Metric Trend 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) $0.81 $0.94 $0.67 $0.69 $0.72 $0.31 $0.43 $0.46 $0.42 $0.75 $0.71 $0.94 $1.28 $1.77 $2.22 $2.56 $2.82 $3.27 $3.76 $3.86 $3.86
Book Value/Share $3.34 $3.45 $3.59 $3.84 $3.89 $3.60 $3.72 $3.87 $3.98 $3.99 $4.05 $4.36 $4.75 $5.05 $5.38 $5.44 $5.43 $5.61 $5.61 $2.24 $2.25
Tangible Book/Share $3.34 $3.45 $3.59 $3.84 $3.89 $3.60 $3.72 $3.87 $3.98 $3.99 $4.05 $4.36 $4.75 $5.05 $5.38 $5.44 $5.43 $5.61 $5.61 $2.24 $2.24
Revenue/Share $3.13 $3.11 $3.43 $3.26 $3.34 $3.44 $3.59 $3.85 $3.85 $3.77 $3.64 $3.86 $4.32 $4.95 $5.47 $6.14 $6.56 $7.35 $8.22 $8.33 $8.36
FCF/Share $1.41 $1.53 $1.76 $1.42 $1.49 $1.57 $1.65 $2.07 $2.13 $1.97 $1.77 $1.68 $2.02 $2.39 $2.72 $3.18 $3.13 $3.87 $4.60 $4.05 $4.06
OCF/Share $1.72 $1.77 $1.99 $1.64 $1.69 $1.80 $1.86 $2.28 $2.34 $2.17 $2.00 $1.91 $2.32 $2.73 $3.09 $3.58 $3.47 $4.23 $4.95 $4.42 $4.43
Cash/Share $0.94 $1.11 $1.43 $1.27 $1.28 $1.53 $0.88 $1.15 $1.26 $1.12 $1.35 $0.99 $0.94 $1.45 $1.87 $2.06 $2.03 $2.59 $2.90 $2.09 $2.10
EBITDA/Share $1.90 $1.82 $2.05 $1.91 $1.90 $1.97 $2.06 $2.25 $2.28 $2.20 $2.08 $2.25 $2.66 $3.18 $3.62 $4.18 $4.51 $5.15 $5.93 $6.04 $6.04
Debt/Share $3.19 $3.14 $3.19 $2.73 $2.49 $2.82 $1.82 $1.66 $1.51 $1.28 $1.36 $0.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $2.24 $2.02 $1.76 $1.46 $1.21 $1.29 $0.94 $0.51 $0.24 $0.16 $0.01 $-0.36 $-0.94 $-1.45 $-1.87 $-2.06 $-2.03 $-2.59 $-2.90 $-2.09 $-2.09
Academic Models
Metric Trend 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 — — — — — — — — — — — — — — — — — — — — —
Piotroski F-Score 7 7 8 6 6 5 7 7 7 7 7 7 8 8 8 9 5 5 6 5 5
Beneish M-Score -2.47 -3.21 -3.08 -3.12 -3.41 -3.68 -3.74 -3.89 -3.98 -3.61 -3.41 -3.11 -3.13 -2.92 -2.97 -3.30 -2.41 -2.42 -2.37 -1.89 -1.889
Ohlson O-Score snapshot only -9.665
ROIC (Greenblatt) snapshot only 1.11%
Net-Net WC snapshot only $-1.09
EVA snapshot only $881129892.72
Credit
Metric Trend 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 A
Credit Score 63.00 63.09 67.90 63.84 65.01 54.11 57.68 60.29 61.62 69.50 69.70 59.54 59.80 61.59 61.89 77.63 77.25 76.11 74.20 73.56 73.562
Credit Grade snapshot only 6
Credit Trend snapshot only -4.071
Implied Spread (bps) snapshot only 150.000
Industry Credit Rank snapshot only 59
Sector Credit Rank snapshot only 69

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