Also trades as: 0K36.L (LSE) · $vol 1M

$449.12

+3.75 (+0.84%)

Weekly Expected Move ±3.1%

$402 $416 $429 $443 $456

NYSE · Financial Services · Financial - Data & Stock Exchanges · Alpha Radar Sell · Power 48 · $78.5B mcap · 160M float · 0.766% daily turnover · Short 53% 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

55.9 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 30.3% · 5Y Avg: 24.5%

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. MCO has a Narrow competitive edge (55.9/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 30.3% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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

$489

Low

$540

Avg Target

$590

High

Based on 5 analysts since Apr 22, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 18Hold: 13Sell: 1Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$539.14

Analysts7

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-28	Mizuho Securities	—	$524	$521	-3	+13.1%	$460.74
2026-04-23	Wolfe Research	Scott Wurtzel	Initiated	$535	—	+18.4%	$451.75
2026-04-23	BMO Capital	—	$480	$489	+9	+7.7%	$454.18
2026-04-23	Wells Fargo	—	$620	$590	-30	+26.4%	$466.88
2026-04-22	National Bank	—	Initiated	$565	—	+21.0%	$466.88
2026-02-24	Mizuho Securities	—	$550	$524	-26	+19.9%	$437.11
2026-02-23	Barclays	—	$520	$550	+30	+22.8%	$447.82
2026-02-19	UBS	—	$470	$490	+20	+10.7%	$442.78
2026-02-19	Evercore ISI	David Motemaden	$620	$610	-10	+35.9%	$448.75
2026-02-19	BMO Capital	—	$507	$480	-27	+6.5%	$450.76
2026-02-19	Stifel Nicolaus	—	$574	$540	-34	+19.8%	$450.76
2026-02-18	Goldman Sachs	—	$532	$531	-1	+17.8%	$450.76
2026-02-09	Goldman Sachs	—	$570	$532	-38	+17.6%	$452.49
2026-01-13	Morgan Stanley	Toni Kaplan	$520	$526	+6	-1.7%	$535.12
2026-01-12	Daiwa	Kazuya Nishimura	Initiated	$590	—	+10.3%	$535.12
2026-01-08	Evercore ISI	—	$521	$620	+99	+16.2%	$533.78
2026-01-04	Stifel Nicolaus	Shlomo Rosenbaum	$471	$574	+103	+15.0%	$498.98
2025-12-16	Goldman Sachs	—	$412	$570	+158	+17.0%	$487.37
2025-10-28	Mizuho Securities	Sean Kennedy	$539	$550	+11	+11.2%	$494.44
2025-10-23	BMO Capital	—	$521	$507	-14	+7.5%	$471.75
2025-10-23	Stifel Nicolaus	—	$374	$471	+97	-0.4%	$472.79
2025-10-23	Wells Fargo	Jason Haas	Initiated	$620	—	+31.1%	$472.79
2025-10-16	BMO Capital	Jeffrey Silber	$456	$521	+65	+8.9%	$478.51
2025-10-16	Mizuho Securities	Sean Kennedy	Initiated	$539	—	+12.6%	$478.51
2025-10-09	Morgan Stanley	—	$293	$520	+227	+6.1%	$490.09
2025-10-01	Seaport Global	—	Initiated	$528	—	+10.8%	$476.48
2025-10-01	Deutsche Bank	Faiza Alwy	$324	$528	+204	+10.8%	$476.48
2025-04-23	BMO Capital	Jeffrey Silber	$464	$456	-8	+5.9%	$430.77
2025-04-04	Barclays	—	$450	$520	+70	+29.2%	$402.43
2025-01-03	Oppenheimer	Owen Lau	$543	$545	+2	+14.4%	$476.27
2024-10-23	Oppenheimer	Owen Lau	$536	$543	+7	+16.1%	$467.73
2024-10-23	Robert W. Baird	Jeffrey Meuler	$490	$512	+22	+9.5%	$467.73
2024-10-15	BMO Capital	Jeffrey Silber	$352	$464	+112	-3.2%	$479.44
2024-10-03	Oppenheimer	Owen Lau	$454	$536	+82	+14.0%	$470.19
2024-10-01	Evercore ISI	David Motemeden	Initiated	$521	—	+10.5%	$471.40
2024-07-24	UBS	Alex Kramm	$455	$470	+15	+4.0%	$451.89
2024-07-24	Robert W. Baird	Jeffrey Meuler	$342	$490	+148	+8.4%	$451.89
2024-07-09	UBS	Alex Kramm	$288	$455	+167	+4.5%	$435.58
2024-07-01	Oppenheimer	Owen Lau	$424	$454	+30	+7.9%	$420.93
2024-05-16	RBC Capital	Ashish Sabadra	$329	$450	+121	+9.2%	$412.02
2024-05-07	Stifel Nicolaus	Shlomo Rosenbaum	$385	$374	-11	-3.5%	$387.70
2024-04-02	Oppenheimer	Owen Lau	$362	$424	+62	+7.6%	$393.89
2024-04-02	Barclays	Manav Patnaik	$300	$450	+150	+14.2%	$393.89
2024-04-01	Goldman Sachs	George Tong	$295	$412	+117	+4.8%	$393.03
2023-07-07	Oppenheimer	Owen Lau	$342	$362	+20	+6.0%	$341.49
2023-02-01	Oppenheimer	—	$310	$342	+32	+6.9%	$319.98
2023-02-01	Barclays	—	$275	$300	+25	-7.0%	$322.75
2023-01-04	Morgan Stanley	—	$294	$293	-1	+2.8%	$284.95
2022-12-06	Morgan Stanley	—	$271	$294	+23	+0.3%	$293.16
2022-12-02	Barclays	—	$350	$275	-75	-10.2%	$306.08

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.

May 22, 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. MCO receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (1/5), P/B (1/5).

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.

★ ★ ★ ★ ★ 77 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. MCO scores highest in Safety (100/100) and lowest in Value (37/100). An overall grade of A+ places MCO among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman-B Score

19.13

Safe Zone

Piotroski F-Score

9/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓

Beneish M-Score

-2.62

Unlikely Manipulator

Ohlson O-Score

-7.51

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

AA-

Score: 81.0/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.24x

Accruals: -3.8%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. MCO scores 19.13, placing it in the Safe Zone (safe > 3.0, distress < 1.5). 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. MCO scores 9/9, 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. MCO's score of -2.62 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. MCO's implied 0.1% 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. MCO receives an estimated rating of AA- (score: 81.0/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). MCO'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

31.83x

PEG

1.55x

P/S

9.97x

P/B

26.52x

P/FCF

25.85x

P/OCF

25.09x

EV/EBITDA

20.82x

EV/Revenue

10.45x

EV/EBIT

23.76x

EV/FCF

27.49x

Earnings Yield

3.23%

FCF Yield

3.87%

Shareholder Yield

2.92%

Graham Number

$85.09

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 31.8x earnings, MCO commands a growth premium. Graham's intrinsic value formula yields $85.09 per share, 428% 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

0.781

NI / EBT

Interest Burden

0.923

EBT / EBIT

EBIT Margin

0.440

EBIT / Rev

Asset Turnover

0.503

Rev / Assets

Equity Multiplier

4.113

Assets / Equity

ROE

65.5%

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. MCO's ROE of 65.5% is driven by financial leverage (equity multiplier: 4.11x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

23.45%

Fair P/E

55.40x

Intrinsic Value

$779.62

Price/Value

0.56x

Margin of Safety

44.04%

Premium

-44.04%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with MCO's realized 23.5% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $779.62, MCO appears undervalued with a 44% margin of safety. The adjusted fair P/E of 55.4x compares to the current market P/E of 31.8x.

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

$449.22

Median 1Y

$492.64

5th Pctile

$301.36

95th Pctile

$808.22

Ann. Volatility

30.2%

Analyst Target

$539.14

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
Robert Fauber President and Chief Executive Officer	$1,100,000	$11,359,903	$18,082,565
Michael West Moody’s nt of Moody’s Ratings	$750,000	$2,800,074	$5,799,776
Stephen Tulenko Moody’s President of Moody’s Analytics	$505,769	$2,800,074	$5,420,280
Richard Steele Counsel Vice President and General Counsel	$570,000	$1,439,554	$3,173,226

CEO Pay Ratio

53:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $18,082,565

Avg Employee Cost (SGA/emp): $340,189

Employees: 5,300

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

5,300

+10.4% YoY

Revenue / Employee

$1,456,226

Rev: $7,718,000,000

Profit / Employee

$463,962

NI: $2,459,000,000

SGA / Employee

$340,189

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	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	1.9%	1.9%	1.0%	92.0%	80.4%	72.4%	52.4%	52.5%	54.4%	57.7%	55.1%	57.7%	63.7%	68.6%	59.8%	61.2%	61.9%	65.2%	64.5%	65.5%	65.49%
ROA	18.5%	18.5%	16.3%	14.6%	12.7%	11.5%	9.5%	9.5%	9.8%	10.4%	11.1%	11.6%	12.8%	13.8%	13.7%	14.0%	14.2%	14.9%	15.7%	15.9%	15.92%
ROIC	38.4%	38.4%	26.0%	23.7%	21.4%	19.2%	18.3%	18.6%	18.9%	20.4%	21.6%	22.2%	24.3%	25.8%	27.2%	28.0%	28.3%	29.6%	30.2%	30.3%	30.34%
ROCE	28.4%	28.6%	24.5%	22.2%	19.2%	16.7%	15.2%	14.3%	15.2%	16.6%	17.3%	19.7%	21.5%	23.3%	24.2%	24.7%	25.1%	26.6%	26.5%	26.9%	26.94%
Gross Margin	72.6%	70.2%	63.5%	67.5%	65.7%	62.7%	61.3%	64.9%	65.3%	65.6%	65.0%	68.1%	68.1%	65.7%	63.5%	68.7%	67.7%	69.4%	66.9%	74.5%	74.46%
Operating Margin	51.6%	44.3%	33.3%	43.1%	39.0%	32.5%	30.1%	38.6%	37.5%	38.2%	36.1%	44.9%	43.5%	41.9%	37.1%	45.8%	44.4%	45.7%	42.1%	44.3%	44.35%
Net Margin	37.2%	31.1%	27.7%	32.7%	23.7%	23.8%	19.1%	34.1%	25.2%	26.4%	23.0%	32.3%	30.4%	29.5%	23.6%	32.5%	30.5%	32.2%	32.3%	31.8%	31.79%
EBITDA Margin	55.7%	48.0%	44.8%	45.2%	37.8%	35.8%	37.2%	40.7%	42.8%	42.9%	40.4%	50.4%	48.4%	47.7%	39.8%	50.5%	49.5%	52.9%	48.7%	49.5%	49.54%
FCF Margin	40.6%	38.0%	30.0%	26.3%	21.2%	19.8%	21.8%	24.3%	29.8%	31.0%	31.8%	32.8%	31.8%	33.7%	35.6%	34.5%	32.4%	35.2%	36.5%	38.0%	38.00%
OCF Margin	42.1%	39.6%	32.2%	29.3%	25.1%	24.4%	27.0%	29.8%	34.8%	35.8%	36.4%	37.2%	36.6%	38.3%	40.0%	39.0%	36.6%	36.2%	37.6%	39.2%	39.16%
ROE 3Y Avg	snapshot only																				57.11%
ROE 5Y Avg	snapshot only																				59.69%
ROA 3Y Avg	snapshot only																				13.62%
ROIC 3Y Avg	snapshot only																				21.92%
ROIC Economic	snapshot only																				24.16%
Cash ROA	snapshot only																				19.48%
Cash ROIC	snapshot only																				34.42%
CROIC	snapshot only																				33.40%
NOPAT Margin	snapshot only																				34.52%
Pretax Margin	snapshot only																				40.59%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				23.36%
SBC / Revenue	snapshot only																				2.95%

Valuation

Metric	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	31.32	30.54	31.94	30.77	28.28	27.97	36.37	40.01	43.97	37.78	43.93	42.26	41.00	42.84	41.71	39.73	42.30	38.19	37.12	31.00	31.825
P/S Ratio	11.31	10.75	11.37	9.90	8.18	7.61	9.14	10.17	11.35	9.98	11.93	11.41	11.62	12.44	12.11	11.58	12.34	11.42	11.83	9.82	9.966
P/B Ratio	41.80	40.90	25.94	22.30	17.90	15.95	19.84	21.87	24.91	22.69	21.28	21.44	22.96	25.86	24.08	23.47	25.30	24.04	22.52	19.08	26.521
P/FCF	27.86	28.30	37.90	37.65	38.50	38.49	41.96	41.89	38.08	32.22	37.55	34.83	36.53	36.91	34.05	33.52	38.04	32.42	32.37	25.85	25.851
P/OCF	26.89	27.14	35.27	33.80	32.63	31.16	33.90	34.17	32.60	27.87	32.82	30.69	31.74	32.49	30.24	29.67	33.69	31.54	31.47	25.09	25.088
EV/EBITDA	22.36	21.70	23.65	22.48	20.85	21.05	26.08	29.71	31.64	26.89	30.74	27.56	27.04	28.07	27.37	26.17	27.61	24.87	24.72	20.82	20.823
EV/Revenue	12.04	11.46	12.35	10.89	9.20	8.67	10.24	11.28	12.44	11.03	12.82	12.25	12.42	13.20	12.78	12.24	13.00	12.06	12.46	10.45	10.447
EV/EBIT	24.15	23.46	25.68	24.78	23.51	24.35	30.84	35.62	37.78	31.84	36.21	32.01	31.21	32.19	31.47	30.12	31.80	28.56	28.20	23.76	23.765
EV/FCF	29.66	30.18	41.16	41.41	43.29	43.86	47.00	46.46	41.72	35.60	40.33	37.39	39.04	39.15	35.94	35.43	40.05	34.23	34.11	27.49	27.490
Earnings Yield	3.2%	3.3%	3.1%	3.2%	3.5%	3.6%	2.7%	2.5%	2.3%	2.6%	2.3%	2.4%	2.4%	2.3%	2.4%	2.5%	2.4%	2.6%	2.7%	3.2%	3.23%
FCF Yield	3.6%	3.5%	2.6%	2.7%	2.6%	2.6%	2.4%	2.4%	2.6%	3.1%	2.7%	2.9%	2.7%	2.7%	2.9%	3.0%	2.6%	3.1%	3.1%	3.9%	3.87%
PEG Ratio	snapshot only																				1.554
EV/OCF	snapshot only																				26.679
EV/Gross Profit	snapshot only																				14.990
Acquirers Multiple	snapshot only																				23.655
Shareholder Yield	snapshot only																				2.92%
Graham Number	snapshot only																				$85.09

Leverage & Solvency

Metric	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	2.03	2.03	1.61	1.61	1.61	1.61	1.72	1.72	1.72	1.72	1.69	1.69	1.69	1.69	1.43	1.43	1.43	1.43	1.74	1.74	1.740
Quick Ratio	2.03	2.03	1.61	1.61	1.61	1.61	1.72	1.72	1.72	1.72	1.69	1.69	1.69	1.69	1.43	1.43	1.43	1.43	1.74	1.74	1.740
Debt/Equity	4.43	4.43	2.92	2.92	2.92	2.92	3.12	3.12	3.12	3.12	2.23	2.23	2.23	2.23	2.17	2.17	2.17	2.17	1.81	1.81	1.813
Net Debt/Equity	2.71	2.71	2.23	2.23	2.23	2.23	2.38	2.38	2.38	2.38	1.57	1.57	1.57	1.57	1.34	1.34	1.34	1.34	1.21	1.21	1.209
Debt/Assets	0.56	0.56	0.54	0.54	0.54	0.54	0.55	0.55	0.55	0.55	0.51	0.51	0.51	0.51	0.50	0.50	0.50	0.50	0.46	0.46	0.464
Debt/EBITDA	2.22	2.20	2.46	2.68	3.03	3.39	3.66	3.82	3.62	3.35	3.01	2.68	2.46	2.29	2.34	2.29	2.25	2.13	1.89	1.86	1.861
Net Debt/EBITDA	1.36	1.35	1.87	2.04	2.31	2.58	2.80	2.92	2.76	2.56	2.12	1.89	1.73	1.61	1.44	1.41	1.39	1.31	1.26	1.24	1.241
Interest Coverage	10.63	10.53	12.72	13.70	15.57	20.99	27.92	25.22	14.92	11.53	13.17	11.69	13.04	11.88	13.45	13.41	13.82	15.84	18.05	17.22	17.219
Equity Multiplier	7.91	7.91	5.38	5.38	5.38	5.38	5.70	5.70	5.70	5.70	4.41	4.41	4.41	4.41	4.35	4.35	4.35	4.35	3.90	3.90	3.905
Cash Ratio	snapshot only																				0.821
Debt Service Coverage	snapshot only																				19.652
Cash to Debt	snapshot only																				0.333
FCF to Debt	snapshot only																				0.407
Defensive Interval	snapshot only																				812.1 days

Efficiency & Turnover

Metric	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	0.51	0.53	0.46	0.45	0.44	0.42	0.38	0.37	0.38	0.39	0.41	0.43	0.45	0.48	0.47	0.48	0.49	0.50	0.49	0.50	0.503
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	4.07	4.19	3.95	3.90	3.79	3.63	3.24	3.21	3.28	3.40	3.57	3.76	3.96	4.17	4.10	4.18	4.22	4.34	4.04	4.12	4.117
Payables Turnover	45.79	46.70	44.05	45.05	46.19	46.67	39.27	39.70	40.61	41.23	54.93	56.37	58.00	61.04	62.66	63.50	64.39	64.24	92.72	90.04	90.038
DSO	90	87	92	94	96	101	113	114	111	107	102	97	92	88	89	87	86	84	90	89	88.7 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	8	8	8	8	8	8	9	9	9	9	7	6	6	6	6	6	6	6	4	4	4.1 days
Cash Conversion Cycle	82	79	84	86	88	93	103	104	102	99	95	90	86	82	83	82	81	79	87	85	84.6 days
Fixed Asset Turnover	snapshot only																				7.842
Cash Velocity	snapshot only																				3.216
Capital Intensity	snapshot only																				2.011

Growth (YoY)

Metric	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	11.6%	12.3%	15.8%	8.1%	2.9%	-4.2%	-12.1%	-11.8%	-7.4%	0.2%	8.2%	15.1%	18.6%	20.4%	19.8%	15.9%	11.5%	8.8%	8.9%	9.0%	8.95%
Net Income	20.7%	15.2%	24.5%	-2.5%	-17.6%	-26.0%	-37.9%	-30.3%	-17.3%	-2.7%	17.0%	22.2%	30.2%	32.4%	28.1%	25.1%	14.7%	12.0%	19.5%	18.5%	18.47%
EPS	21.4%	16.5%	25.7%	-1.2%	-16.2%	-24.6%	-36.8%	-29.6%	-17.0%	-2.8%	17.1%	22.7%	31.0%	33.5%	28.7%	27.0%	16.3%	13.5%	22.2%	20.7%	20.74%
FCF	30.4%	20.8%	-8.7%	-32.2%	-46.1%	-50.2%	-36.2%	-18.6%	30.0%	57.0%	57.9%	55.3%	26.5%	31.1%	34.1%	22.2%	13.7%	13.7%	11.9%	19.9%	19.87%
EBITDA	24.2%	21.5%	23.8%	0.0%	-15.7%	-25.3%	-33.9%	-30.9%	-17.4%	-0.3%	15.0%	34.7%	38.5%	38.1%	34.2%	22.0%	14.3%	12.1%	17.6%	16.9%	16.86%
Op. Income	18.1%	13.1%	16.2%	-2.1%	-14.7%	-24.4%	-29.8%	-27.8%	-19.0%	-2.0%	11.4%	28.8%	39.3%	38.9%	33.7%	24.2%	15.5%	13.1%	15.6%	13.9%	13.89%
OCF Growth	snapshot only																				9.33%
Asset Growth	snapshot only																				2.10%
Equity Growth	snapshot only																				13.72%
Debt Growth	snapshot only																				-5.10%
Shares Change	snapshot only																				-1.88%
Dividend Growth	snapshot only																				4.70%

Growth (CAGR)

Metric	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	8.6%	9.5%	11.9%	11.3%	9.9%	7.1%	4.2%	2.9%	2.1%	2.5%	3.3%	3.1%	4.2%	4.9%	4.5%	5.6%	7.0%	9.5%	12.2%	13.3%	13.28%
Revenue 5Y	11.0%	11.1%	11.5%	10.3%	9.2%	7.5%	5.4%	4.5%	4.1%	4.7%	5.9%	6.9%	7.8%	8.2%	8.0%	7.7%	7.0%	7.1%	7.5%	6.7%	6.74%
EPS 3Y	25.7%	26.2%	20.5%	16.1%	12.8%	7.2%	0.1%	-2.6%	-5.5%	-5.1%	-2.3%	-5.1%	-3.1%	-0.7%	-1.6%	3.2%	8.2%	13.8%	22.6%	23.5%	23.45%
EPS 5Y	19.7%	19.0%	53.7%	37.0%	30.1%	24.6%	7.7%	7.2%	6.7%	8.1%	5.3%	6.2%	9.3%	9.8%	8.6%	7.5%	5.2%	5.3%	7.9%	5.5%	5.55%
Net Income 3Y	24.2%	24.6%	19.1%	14.7%	11.5%	5.8%	-1.1%	-3.6%	-6.3%	-6.0%	-3.3%	-6.0%	-3.9%	-1.6%	-2.4%	2.1%	7.3%	13.0%	21.4%	21.9%	21.91%
Net Income 5Y	18.7%	18.1%	52.7%	35.8%	28.9%	23.3%	6.5%	6.0%	5.5%	6.9%	4.2%	5.1%	8.4%	8.8%	7.7%	6.5%	4.2%	4.2%	6.7%	4.3%	4.25%
EBITDA 3Y	12.2%	13.5%	16.1%	13.2%	9.5%	3.5%	-1.6%	-4.3%	-4.8%	-3.3%	-2.0%	-2.4%	-1.2%	0.9%	0.6%	4.3%	9.3%	15.6%	21.9%	24.3%	24.32%
EBITDA 5Y	15.5%	14.8%	31.6%	23.9%	18.6%	13.6%	-0.1%	-1.0%	-0.4%	1.7%	3.5%	6.2%	8.5%	8.9%	8.0%	7.6%	6.5%	7.0%	8.2%	5.8%	5.83%
Gross Profit 3Y	9.8%	10.7%	12.9%	12.0%	9.8%	5.9%	2.8%	0.6%	-0.6%	0.0%	1.6%	1.6%	2.8%	3.4%	2.9%	4.6%	6.9%	10.9%	14.3%	16.7%	16.72%
Gross Profit 5Y	10.5%	10.9%	11.5%	10.0%	8.7%	6.6%	4.5%	3.4%	2.9%	3.7%	5.1%	6.6%	7.8%	8.1%	7.7%	7.2%	6.3%	6.6%	7.4%	6.9%	6.94%
Op. Income 3Y	12.6%	12.6%	13.9%	11.6%	7.6%	2.0%	-1.3%	-4.7%	-6.6%	-5.8%	-3.1%	-3.1%	-1.3%	0.9%	1.5%	4.9%	9.2%	15.4%	19.8%	22.1%	22.12%
Op. Income 5Y	14.9%	14.1%	13.5%	9.9%	6.9%	3.8%	1.7%	0.2%	-0.3%	1.1%	2.9%	5.3%	7.0%	7.7%	7.5%	6.7%	5.6%	5.6%	7.0%	5.2%	5.17%
FCF 3Y	16.6%	17.3%	10.8%	6.4%	-2.0%	-8.7%	-9.5%	-6.0%	-3.0%	-1.9%	-2.7%	-5.0%	-4.0%	0.8%	10.5%	15.6%	23.2%	32.7%	33.3%	31.5%	31.53%
FCF 5Y	19.0%	17.6%	10.9%	34.4%	18.1%	12.8%	12.4%	-3.5%	2.1%	4.8%	6.5%	8.8%	9.1%	9.4%	9.4%	9.5%	5.6%	7.1%	6.7%	4.7%	4.67%
OCF 3Y	15.8%	16.6%	11.1%	7.8%	1.3%	-3.9%	-4.2%	-0.8%	0.5%	1.4%	0.1%	-2.2%	-0.5%	3.8%	12.3%	16.2%	21.4%	24.9%	25.3%	24.1%	24.13%
OCF 5Y	17.5%	16.2%	10.3%	30.4%	17.9%	14.2%	14.3%	-0.6%	4.1%	6.6%	8.0%	10.0%	10.8%	10.9%	11.1%	11.3%	7.1%	6.7%	6.2%	4.5%	4.47%
Assets 3Y	13.0%	13.0%	15.5%	15.5%	15.5%	15.5%	11.8%	11.8%	11.8%	11.8%	5.6%	5.6%	5.6%	5.6%	1.8%	1.8%	1.8%	1.8%	3.3%	3.3%	3.33%
Assets 5Y	19.4%	19.4%	22.5%	22.5%	22.5%	22.5%	10.8%	10.8%	10.8%	10.8%	8.9%	8.9%	8.9%	8.9%	8.6%	8.6%	8.6%	8.6%	5.0%	5.0%	4.99%
Equity 3Y	—	—	81.1%	81.1%	81.1%	81.1%	60.3%	60.3%	60.3%	60.3%	28.4%	28.4%	28.4%	28.4%	9.3%	9.3%	9.3%	9.3%	17.2%	17.2%	17.19%
Book Value 3Y	—	—	83.2%	83.3%	83.2%	83.4%	62.2%	61.8%	61.7%	61.8%	29.6%	29.6%	29.5%	29.5%	10.3%	10.4%	10.2%	10.1%	18.3%	18.7%	18.67%
Dividend 3Y	4.7%	4.7%	4.5%	4.7%	4.7%	5.0%	4.9%	4.3%	4.1%	4.1%	4.1%	4.2%	4.0%	4.0%	4.1%	5.6%	5.5%	5.1%	5.2%	2.8%	2.82%

Growth Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue Stability	0.96	0.97	0.97	0.98	0.97	0.90	0.73	0.65	0.69	0.73	0.62	0.65	0.74	0.76	0.66	0.72	0.78	0.83	0.82	0.76	0.765
Earnings Stability	0.83	0.85	0.95	0.94	0.81	0.69	0.39	0.33	0.25	0.22	0.08	0.06	0.10	0.12	0.08	0.05	0.04	0.10	0.18	0.18	0.182
Margin Stability	0.98	0.98	0.98	0.99	0.98	0.97	0.97	0.97	0.97	0.96	0.97	0.97	0.97	0.97	0.97	0.97	0.97	0.97	0.97	0.96	0.964
Rev. Growth Consistency	1.00	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	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	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	1.00	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	0.92	0.94	0.90	0.99	0.93	0.90	0.85	0.88	0.93	0.99	0.93	0.91	0.88	0.87	0.89	0.90	0.94	0.95	0.92	0.93	0.926
Earnings Smoothness	0.81	0.86	0.78	0.98	0.81	0.70	0.53	0.64	0.81	0.97	0.84	0.80	0.74	0.72	0.75	0.78	0.86	0.89	0.82	0.83	0.831
ROE Trend	-1.44	-1.58	-0.92	-1.18	-1.45	-1.59	-0.43	-0.46	-0.42	-0.35	-0.19	-0.13	-0.04	0.02	0.06	0.06	0.03	0.03	0.08	0.07	0.066
Gross Margin Trend	0.02	0.02	0.02	-0.00	-0.03	-0.05	-0.05	-0.05	-0.05	-0.03	-0.02	-0.00	0.02	0.02	0.02	0.02	0.01	0.02	0.02	0.03	0.034
FCF Margin Trend	0.08	0.04	-0.06	-0.11	-0.16	-0.17	-0.12	-0.10	-0.01	0.02	0.06	0.07	0.06	0.08	0.09	0.06	0.02	0.03	0.03	0.04	0.043
Sustainable Growth Rate	1.5%	1.5%	81.5%	69.8%	57.5%	49.0%	32.7%	32.4%	33.9%	36.6%	35.7%	37.9%	43.4%	47.9%	41.8%	42.0%	42.3%	45.2%	46.1%	47.4%	47.36%
Internal Growth Rate	17.1%	17.0%	14.8%	12.4%	10.0%	8.4%	6.3%	6.2%	6.5%	7.1%	7.8%	8.3%	9.6%	10.7%	10.6%	10.6%	10.7%	11.5%	12.6%	13.0%	13.01%

Cash Flow Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
OCF/Net Income	1.16	1.13	0.91	0.91	0.87	0.90	1.07	1.17	1.35	1.36	1.34	1.38	1.29	1.32	1.38	1.34	1.26	1.21	1.18	1.24	1.236
FCF/OCF	0.97	0.96	0.93	0.90	0.85	0.81	0.81	0.82	0.86	0.86	0.87	0.88	0.87	0.88	0.89	0.89	0.89	0.97	0.97	0.97	0.970
FCF/Net Income	snapshot only																				1.199
OCF/EBITDA	snapshot only																				0.781
CapEx/Revenue	1.5%	1.6%	2.2%	3.0%	3.8%	4.7%	5.2%	5.5%	5.0%	4.8%	4.6%	4.4%	4.8%	4.6%	4.5%	4.5%	4.2%	1.0%	1.0%	1.2%	1.16%
CapEx/Depreciation	snapshot only																				0.186
Accruals Ratio	-0.03	-0.02	0.02	0.01	0.02	0.01	-0.01	-0.02	-0.03	-0.04	-0.04	-0.04	-0.04	-0.04	-0.05	-0.05	-0.04	-0.03	-0.03	-0.04	-0.038
Sloan Accruals	snapshot only																				0.010
Cash Flow Adequacy	snapshot only																				3.942
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	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	0.7%	0.7%	0.7%	0.8%	1.0%	1.2%	1.0%	1.0%	0.9%	1.0%	0.8%	0.8%	0.8%	0.7%	0.7%	0.8%	0.8%	0.8%	0.8%	0.9%	0.88%
Dividend/Share	$2.35	$2.41	$2.47	$2.56	$2.65	$2.74	$2.80	$2.86	$2.93	$3.00	$3.07	$3.15	$3.22	$3.32	$3.39	$3.65	$3.75	$3.82	$3.92	$3.90	$3.94
Payout Ratio	21.1%	21.5%	20.9%	24.1%	28.4%	32.3%	37.5%	38.2%	37.8%	36.5%	35.1%	34.3%	31.8%	30.2%	30.1%	31.3%	31.8%	30.7%	28.5%	27.7%	27.70%
FCF Payout Ratio	18.8%	19.9%	24.8%	29.5%	38.6%	44.5%	43.2%	40.0%	32.7%	31.1%	30.0%	28.3%	28.3%	26.0%	24.6%	26.4%	28.6%	26.1%	24.9%	23.1%	23.09%
Total Payout Ratio	61.0%	67.3%	58.5%	88.3%	98.2%	1.1%	1.2%	77.3%	58.0%	59.4%	70.0%	72.8%	77.8%	85.8%	97.3%	1.1%	1.1%	52.4%	46.6%	90.4%	90.42%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.11	0.11	0.11	0.11	0.12	0.12	0.12	0.11	0.11	0.11	0.10	0.11	0.10	0.10	0.11	0.15	0.15	0.15	0.14	0.06	0.056
Buyback Yield	1.3%	1.5%	1.2%	2.1%	2.5%	2.7%	2.1%	1.0%	0.5%	0.6%	0.8%	0.9%	1.1%	1.3%	1.6%	2.0%	1.8%	0.6%	0.5%	2.0%	2.02%
Net Buyback Yield	1.2%	1.4%	1.1%	2.0%	2.4%	2.7%	2.1%	0.9%	0.4%	0.5%	0.7%	0.8%	1.0%	1.2%	1.5%	1.9%	1.8%	0.6%	0.5%	2.0%	2.02%
Total Shareholder Return	1.9%	2.1%	1.8%	2.8%	3.4%	3.8%	3.1%	1.9%	1.3%	1.5%	1.5%	1.6%	1.8%	1.9%	2.2%	2.7%	2.5%	1.4%	1.2%	2.9%	2.91%

DuPont Factors

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Tax Burden (NI/EBT)	0.80	0.80	0.80	0.79	0.79	0.80	0.78	0.83	0.84	0.83	0.83	0.77	0.77	0.76	0.76	0.77	0.76	0.76	0.79	0.78	0.781
Interest Burden (EBT/EBIT)	0.91	0.91	0.92	0.93	0.94	0.96	0.97	0.97	0.94	0.91	0.92	0.91	0.92	0.93	0.94	0.94	0.94	0.94	0.92	0.92	0.923
EBIT Margin	0.50	0.49	0.48	0.44	0.39	0.36	0.33	0.32	0.33	0.35	0.35	0.38	0.40	0.41	0.41	0.41	0.41	0.42	0.44	0.44	0.440
Asset Turnover	0.51	0.53	0.46	0.45	0.44	0.42	0.38	0.37	0.38	0.39	0.41	0.43	0.45	0.48	0.47	0.48	0.49	0.50	0.49	0.50	0.503
Equity Multiplier	10.40	10.40	6.31	6.31	6.31	6.31	5.53	5.53	5.53	5.53	4.96	4.96	4.96	4.96	4.38	4.38	4.38	4.38	4.11	4.11	4.113

Per Share

Metric	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)	$11.14	$11.22	$11.81	$10.62	$9.33	$8.46	$7.47	$7.48	$7.75	$8.22	$8.75	$9.18	$10.15	$10.98	$11.26	$11.65	$11.81	$12.45	$13.76	$14.07	$14.07
Book Value/Share	$8.35	$8.38	$14.55	$14.65	$14.75	$14.83	$13.70	$13.68	$13.68	$13.69	$18.07	$18.09	$18.13	$18.18	$19.51	$19.73	$19.75	$19.78	$22.69	$22.87	$17.78
Tangible Book/Share	$-25.60	$-25.69	$-30.62	$-30.84	$-31.04	$-31.21	$-30.07	$-30.04	$-30.04	$-30.05	$-25.53	$-25.56	$-25.61	$-25.68	$-23.64	$-23.90	$-23.93	$-23.97	$-23.39	$-23.58	$-23.58
Revenue/Share	$30.86	$31.87	$33.18	$32.99	$32.28	$31.09	$29.73	$29.42	$30.03	$31.12	$32.22	$33.98	$35.82	$37.79	$38.80	$39.99	$40.48	$41.63	$43.19	$44.40	$44.53
FCF/Share	$12.53	$12.10	$9.96	$8.68	$6.86	$6.14	$6.48	$7.14	$8.95	$9.64	$10.24	$11.13	$11.39	$12.74	$13.80	$13.81	$13.14	$14.67	$15.78	$16.88	$16.92
OCF/Share	$12.98	$12.62	$10.70	$9.67	$8.09	$7.59	$8.02	$8.76	$10.46	$11.15	$11.72	$12.64	$13.11	$14.47	$15.53	$15.61	$14.83	$15.08	$16.23	$17.39	$17.44
Cash/Share	$14.35	$14.39	$10.15	$10.22	$10.29	$10.34	$10.11	$10.10	$10.10	$10.10	$11.94	$11.96	$11.98	$12.02	$16.28	$16.46	$16.48	$16.50	$13.70	$13.81	$8.54
EBITDA/Share	$16.62	$16.83	$17.33	$15.99	$14.23	$12.81	$11.67	$11.17	$11.80	$12.77	$13.44	$15.10	$16.45	$17.77	$18.12	$18.71	$19.06	$20.18	$21.77	$22.28	$22.28
Debt/Share	$36.95	$37.07	$42.55	$42.84	$43.12	$43.36	$42.76	$42.71	$42.71	$42.73	$40.39	$40.43	$40.52	$40.63	$42.40	$42.87	$42.91	$42.99	$41.14	$41.46	$41.46
Net Debt/Share	$22.60	$22.67	$32.40	$32.62	$32.83	$33.01	$32.65	$32.61	$32.61	$32.63	$28.44	$28.47	$28.54	$28.61	$26.12	$26.41	$26.44	$26.48	$27.44	$27.65	$27.65

Academic Models

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Altman-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	19.134
Altman Z-Prime	snapshot only																				13.046
Piotroski F-Score	9	9	6	4	4	4	5	5	5	6	8	8	8	8	7	8	7	8	9	9	9
Beneish M-Score	-2.54	-2.56	-2.14	-2.13	-2.06	-2.02	-2.53	-2.60	-2.69	-2.70	-2.61	-2.62	-2.58	-2.59	-2.62	-2.63	-2.57	-2.57	-2.55	-2.62	-2.620
Ohlson O-Score	snapshot only																				-7.509
Net-Net WC	snapshot only																				$-36.32
EVA	snapshot only																				$1821930162.70

Credit

Metric	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																				AA-
Credit Score	79.49	79.75	77.20	76.23	75.78	76.46	77.94	77.85	77.64	77.42	77.94	77.38	77.01	75.90	75.57	75.56	76.14	75.15	77.28	80.99	80.987
Credit Grade	snapshot only																				4
Credit Trend	snapshot only																				5.429
Implied Spread (bps)	snapshot only																				100.000
Industry Credit Rank	snapshot only																				56
Sector Credit Rank	snapshot only																				83

MCO 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