$11.57

-0.12 (-1.03%)

Weekly Expected Move ±6.8%

$11 $11 $12 $13 $14

NYSE · Industrials · Agricultural - Machinery · Alpha Radar Sell · Power 38 · $415.5M mcap · 33M float · 0.706% daily turnover · Short 37% 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.

WEAK EDGE

47.2 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 2.9% · 5Y Avg: -0.3%

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. MTW shows a Weak competitive edge (47.2/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 2.9% 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

Low

$10

Avg Target

$10

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 4Hold: 13Sell: 6Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$9.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-23	Wells Fargo	—	$9	$10	+1	-27.1%	$13.72
2025-11-13	Wells Fargo	Jerry Revich	$11	$9	-2	-22.1%	$11.55
2025-05-16	UBS	Steven Fisher	$14	$11	-4	-6.5%	$11.76
2024-06-12	UBS	Steven Fisher	Initiated	$14	—	+23.2%	$11.77
2023-02-02	Wells Fargo	—	Initiated	$11	—	-23.5%	$14.38

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-

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

Rating Change History

Date	From	To
2026-05-06	C+	B-
2026-04-27	B-	C+
2026-04-01	C+	B-
2026-02-10	B+	C+
2026-02-06	A-	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.

★ ★ ★ ★ ★ 32 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. MTW scores highest in Earnings Quality (84/100) and lowest in Profitability (8/100). 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

2.12

Grey Zone

Piotroski F-Score

7/9

✓ ✓ ✗ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-2.48

Unlikely Manipulator

Ohlson O-Score

-6.41

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

BB-

Score: 40.0/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 4.89x

Accruals: -1.7%

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. MTW scores 2.12, 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. MTW scores 7/9, 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. MTW's score of -2.48 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. MTW's implied 0.2% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. MTW receives an estimated rating of BB- (score: 40.0/100), 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). MTW'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

55.02x

PEG

-0.66x

P/S

0.18x

P/B

0.60x

P/FCF

230.84x

P/OCF

11.32x

EV/EBITDA

7.89x

EV/Revenue

0.41x

EV/EBIT

16.91x

EV/FCF

511.95x

Earnings Yield

1.81%

FCF Yield

0.43%

Shareholder Yield

0.00%

Graham Number

$9.60

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 55.0x earnings, MTW is priced for high growth expectations. Graham's intrinsic value formula yields $9.60 per share, 20% 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

0.630

NI / EBT

Interest Burden

0.218

EBT / EBIT

EBIT Margin

0.024

EBIT / Rev

Asset Turnover

1.302

Rev / Assets

Equity Multiplier

2.605

Assets / Equity

ROE

1.1%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. MTW's ROE of 1.1% is driven by Asset Turnover (1.302), 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.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

$1.79

Price/Value

6.52x

Margin of Safety

-551.77%

Premium

551.77%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with MTW's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. MTW trades at a 552% premium to its adjusted intrinsic value of $1.79, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 55.0x.

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

$11.57

Median 1Y

$9.53

5th Pctile

$3.87

95th Pctile

$23.50

Ann. Volatility

54.2%

25th–75th percentile 5th–95th percentile Median path Historical

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
Aaron H. Ravenscroft President & Chief Executive Officer	$1,005,385	$3,184,407	$5,052,437
Brian P. Regan Executive Vice President & Chief Financial Officer	$564,385	$756,302	$1,664,288
Leslie L. Middleton Executive Vice President, Americas and EU Mobile Cranes	$564,386	$636,890	$1,543,816
Jennifer L. Peterson Executive Vice President, General Counsel and Secretary	$483,308	$477,663	$1,229,503
James S. Cook Executive Vice President, Human Resources	$444,000	$398,059	$1,094,451

CEO Pay Ratio

69:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,052,437

Avg Employee Cost (SGA/emp): $72,957

Employees: 4,700

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

4,700

-2.1% YoY

Revenue / Employee

$476,787

Rev: $2,240,900,000

Profit / Employee

$1,532

NI: $7,200,000

SGA / Employee

$72,957

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	2.5%	2.5%	1.7%	2.6%	2.2%	2.6%	-20.6%	-18.4%	-17.5%	-16.2%	6.9%	4.8%	1.5%	-1.5%	9.0%	7.2%	7.2%	9.2%	1.1%	1.1%	1.12%
ROA	1.0%	1.0%	0.7%	1.0%	0.9%	1.0%	-7.3%	-6.5%	-6.2%	-5.7%	2.4%	1.6%	0.5%	-0.5%	3.3%	2.7%	2.7%	3.4%	0.4%	0.4%	0.43%
ROIC	3.5%	4.2%	2.9%	3.5%	5.4%	5.1%	-8.2%	-7.1%	-5.7%	-4.8%	8.3%	7.1%	2.7%	-1.0%	24.0%	3.2%	3.0%	29.3%	2.8%	2.9%	2.91%
ROCE	5.8%	5.1%	3.7%	4.4%	3.3%	3.6%	-8.3%	-7.2%	-6.4%	-5.6%	6.8%	5.7%	4.7%	3.3%	4.2%	2.9%	2.7%	4.0%	3.8%	4.1%	4.11%
Gross Margin	19.5%	17.1%	16.0%	18.5%	17.8%	16.3%	18.7%	20.9%	20.4%	18.6%	16.6%	18.7%	17.7%	16.7%	16.0%	19.1%	18.4%	18.4%	16.7%	19.1%	19.11%
Operating Margin	5.8%	1.8%	0.4%	3.8%	3.7%	1.7%	-22.0%	5.9%	5.7%	3.5%	1.6%	3.1%	2.3%	1.4%	2.7%	1.1%	1.8%	3.3%	3.4%	0.8%	0.79%
Net Margin	3.9%	-0.0%	-0.7%	0.7%	3.0%	0.5%	-23.2%	3.2%	3.4%	2.0%	-1.3%	0.9%	0.3%	-1.3%	9.5%	-1.3%	0.3%	0.9%	1.0%	-1.2%	-1.21%
EBITDA Margin	8.4%	4.0%	3.9%	7.4%	6.5%	5.6%	-18.7%	8.6%	6.5%	6.4%	3.7%	6.3%	5.0%	3.4%	6.0%	3.3%	4.8%	6.0%	5.7%	3.8%	3.80%
FCF Margin	5.0%	4.3%	2.1%	-0.0%	-0.5%	-2.2%	0.7%	1.1%	-0.6%	0.5%	-0.6%	-2.8%	-0.9%	-3.5%	0.2%	2.2%	-1.1%	0.3%	-0.7%	0.1%	0.08%
OCF Margin	7.1%	6.3%	4.4%	2.2%	1.7%	0.4%	3.8%	4.2%	3.1%	4.5%	2.8%	0.8%	2.1%	-1.1%	2.3%	4.3%	0.7%	2.0%	1.0%	1.6%	1.62%
ROE 3Y Avg	snapshot only																				4.21%
ROE 5Y Avg	snapshot only																				-1.06%
ROA 3Y Avg	snapshot only																				1.57%
ROIC 3Y Avg	snapshot only																				2.58%
ROIC Economic	snapshot only																				2.84%
Cash ROA	snapshot only																				2.02%
Cash ROIC	snapshot only																				3.06%
CROIC	snapshot only																				0.15%
NOPAT Margin	snapshot only																				1.54%
Pretax Margin	snapshot only																				0.53%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				15.48%
SBC / Revenue	snapshot only																				0.29%

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	53.84	45.75	59.20	31.18	26.00	16.22	-2.60	-5.54	-6.39	-5.55	14.94	18.75	47.91	-38.40	5.82	6.73	9.59	6.32	60.81	55.40	55.020
P/S Ratio	0.54	0.45	0.38	0.29	0.20	0.14	0.16	0.29	0.31	0.24	0.26	0.23	0.19	0.16	0.15	0.14	0.20	0.17	0.20	0.18	0.183
P/B Ratio	1.36	1.17	0.98	0.81	0.57	0.41	0.60	1.14	1.25	1.00	0.97	0.85	0.68	0.56	0.51	0.47	0.67	0.56	0.63	0.60	0.602
P/FCF	10.96	10.63	18.19	-5363.34	-38.99	-6.48	21.32	26.56	-50.86	50.34	-40.67	-8.22	-20.92	-4.49	92.82	6.26	-18.40	47.98	-28.62	230.84	230.836
P/OCF	7.70	7.22	8.55	13.08	11.63	36.07	4.19	7.05	9.86	5.35	9.30	29.99	8.86	—	6.60	3.27	30.76	8.27	19.72	11.32	11.322
EV/EBITDA	10.11	9.58	10.90	8.27	7.22	5.73	-27.20	-64.00	-120.80	-1490.17	7.04	7.15	6.96	7.29	6.32	7.11	8.61	6.77	8.32	7.89	7.890
EV/Revenue	0.68	0.58	0.59	0.49	0.40	0.33	0.33	0.46	0.47	0.40	0.44	0.40	0.37	0.33	0.33	0.32	0.38	0.35	0.42	0.41	0.407
EV/EBIT	15.92	15.99	22.00	16.37	17.72	13.96	-7.65	-12.58	-14.95	-14.93	12.43	13.79	14.84	19.43	14.28	20.18	25.62	15.80	18.69	16.91	16.908
EV/FCF	13.60	13.61	28.27	-8973.34	-76.60	-15.02	44.86	42.02	-77.79	83.56	-67.40	-14.43	-40.45	-9.60	204.02	14.30	-35.03	99.88	-61.69	511.95	511.947
Earnings Yield	1.9%	2.2%	1.7%	3.2%	3.8%	6.2%	-38.4%	-18.0%	-15.7%	-18.0%	6.7%	5.3%	2.1%	-2.6%	17.2%	14.9%	10.4%	15.8%	1.6%	1.8%	1.81%
FCF Yield	9.1%	9.4%	5.5%	-0.0%	-2.6%	-15.4%	4.7%	3.8%	-2.0%	2.0%	-2.5%	-12.2%	-4.8%	-22.3%	1.1%	16.0%	-5.4%	2.1%	-3.5%	0.4%	0.43%
Price/Tangible Book	snapshot only																				0.847
EV/OCF	snapshot only																				25.109
EV/Gross Profit	snapshot only																				2.255
Acquirers Multiple	snapshot only																				16.604
Shareholder Yield	snapshot only																				0.00%
Graham Number	snapshot only																				$9.60

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	1.99	1.99	1.81	1.81	1.81	1.81	1.82	1.82	1.82	1.82	1.83	1.83	1.83	1.83	2.02	2.02	2.02	2.02	2.23	2.23	2.231
Quick Ratio	0.90	0.90	0.70	0.70	0.70	0.70	0.71	0.71	0.71	0.71	0.65	0.65	0.65	0.65	0.74	0.74	0.74	0.74	0.84	0.84	0.840
Debt/Equity	0.53	0.53	0.66	0.66	0.66	0.66	0.78	0.78	0.78	0.78	0.70	0.70	0.70	0.70	0.68	0.68	0.68	0.68	0.84	0.84	0.839
Net Debt/Equity	0.33	0.33	0.54	0.54	0.54	0.54	0.66	0.66	0.66	0.66	0.64	0.64	0.64	0.64	0.61	0.61	0.61	0.61	0.73	0.73	0.728
Debt/Assets	0.21	0.21	0.25	0.25	0.25	0.25	0.26	0.26	0.26	0.26	0.25	0.25	0.25	0.25	0.26	0.26	0.26	0.26	0.32	0.32	0.321
Debt/EBITDA	3.17	3.38	4.70	4.02	4.29	3.94	-16.86	-27.81	-49.40	-699.83	3.04	3.35	3.66	4.23	3.87	4.49	4.59	3.95	5.14	4.99	4.994
Net Debt/EBITDA	1.97	2.10	3.89	3.33	3.55	3.26	-14.28	-23.54	-41.82	-592.50	2.79	3.07	3.36	3.88	3.45	4.00	4.09	3.52	4.46	4.33	4.332
Interest Coverage	2.22	1.98	1.51	1.79	1.33	1.42	-2.72	-2.33	-2.01	-1.74	2.24	1.79	1.46	0.98	1.26	0.87	0.82	1.21	1.30	1.40	1.397
Equity Multiplier	2.49	2.49	2.68	2.68	2.68	2.68	3.00	3.00	3.00	3.00	2.83	2.83	2.83	2.83	2.59	2.59	2.59	2.59	2.62	2.62	2.615
Cash Ratio	snapshot only																				0.157
Debt Service Coverage	snapshot only																				2.995
Cash to Debt	snapshot only																				0.133
FCF to Debt	snapshot only																				0.003
Defensive Interval	snapshot only																				370.6 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	1.00	1.03	1.02	1.08	1.10	1.13	1.20	1.23	1.29	1.33	1.34	1.33	1.31	1.31	1.29	1.28	1.27	1.28	1.29	1.30	1.302
Inventory Turnover	2.79	2.88	2.69	2.86	2.93	3.01	2.81	2.85	2.97	3.05	2.82	2.82	2.79	2.81	2.83	2.79	2.76	2.78	2.84	2.87	2.870
Receivables Turnover	7.74	7.98	7.40	7.85	8.00	8.21	8.09	8.29	8.71	8.97	8.17	8.13	7.98	7.99	8.08	7.99	7.91	8.01	8.28	8.36	8.363
Payables Turnover	7.13	7.38	6.78	7.20	7.37	7.59	6.50	6.61	6.88	7.05	6.81	6.81	6.75	6.80	7.84	7.74	7.65	7.71	8.20	8.29	8.289
DSO	47	46	49	46	46	44	45	44	42	41	45	45	46	46	45	46	46	46	44	44	43.6 days
DIO	131	127	136	128	125	121	130	128	123	120	129	129	131	130	129	131	132	131	128	127	127.2 days
DPO	51	49	54	51	50	48	56	55	53	52	54	54	54	54	47	47	48	47	44	44	44.0 days
Cash Conversion Cycle	127	123	131	123	121	117	119	117	112	109	120	121	122	122	128	129	131	129	128	127	126.8 days
Fixed Asset Turnover	snapshot only																				5.510
Operating Cycle	snapshot only																				170.8 days
Cash Velocity	snapshot only																				29.296
Capital Intensity	snapshot only																				0.803

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	2.2%	11.9%	19.2%	24.3%	15.9%	15.5%	18.2%	14.1%	17.7%	18.1%	9.6%	6.4%	-0.6%	-3.4%	-2.2%	-2.7%	-2.0%	-0.8%	2.9%	5.1%	5.14%
Net Income	1.4%	2.4%	1.6%	2.2%	-11.1%	3.0%	-12.2%	-7.4%	-8.3%	-6.7%	1.3%	1.2%	1.1%	90.9%	42.3%	65.4%	4.2%	7.5%	-87.1%	-83.3%	-83.33%
EPS	1.3%	2.4%	1.6%	2.2%	-11.0%	2.0%	-12.2%	-7.4%	-8.3%	-6.7%	1.3%	1.2%	1.1%	90.8%	40.4%	69.1%	4.2%	7.3%	-87.4%	-83.5%	-83.52%
FCF	59.2%	54.5%	1.6%	-1.0%	-1.1%	-1.6%	-57.8%	231.0%	-37.5%	1.3%	-2.0%	-3.7%	-49.2%	-8.0%	1.2%	1.8%	-18.8%	1.1%	-5.4%	-96.3%	-96.28%
EBITDA	35.1%	53.8%	43.8%	49.7%	-4.9%	10.5%	-1.3%	-1.1%	-1.1%	-1.0%	6.5%	9.3%	14.5%	166.3%	-18.1%	-22.2%	-16.9%	11.5%	0.5%	19.9%	19.92%
Op. Income	32.2%	1.0%	20.5%	22.5%	-37.4%	-32.9%	-3.0%	-2.5%	-2.4%	-2.2%	2.0%	2.0%	1.9%	1.8%	-43.9%	-45.9%	-30.6%	9.7%	9.8%	32.5%	32.46%
OCF Growth	snapshot only																				-60.41%
Asset Growth	snapshot only																				9.53%
Equity Growth	snapshot only																				8.61%
Debt Growth	snapshot only																				33.42%
Shares Change	snapshot only																				1.11%

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	-3.1%	-3.0%	-2.3%	-1.0%	-0.5%	0.4%	3.5%	6.1%	11.7%	15.1%	15.6%	14.7%	10.7%	9.6%	8.2%	5.7%	4.7%	4.2%	3.3%	2.8%	2.85%
Revenue 5Y	-9.8%	-5.3%	1.3%	4.1%	5.4%	5.2%	5.1%	4.6%	4.4%	4.4%	3.8%	3.3%	2.9%	2.9%	3.5%	4.3%	6.3%	7.9%	9.2%	9.0%	9.05%
EPS 3Y	-28.3%	-28.7%	—	—	—	—	—	—	—	—	—	—	-19.1%	—	70.9%	38.2%	45.7%	49.1%	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.6%	-7.3%	44.8%	—	—	—	—
Net Income 3Y	-28.7%	-29.3%	—	—	—	—	—	—	—	—	—	—	-19.0%	—	71.8%	37.8%	46.1%	49.9%	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.7%	-7.2%	45.9%	—	—	—	—
EBITDA 3Y	2.9%	-0.7%	60.9%	2.4%	46.8%	35.8%	—	—	—	—	28.8%	20.0%	2.3%	-0.4%	6.7%	-3.5%	-2.2%	-0.1%	—	—	—
EBITDA 5Y	27.8%	—	—	—	—	36.4%	—	—	—	—	44.0%	1.1%	28.9%	17.5%	-2.4%	-7.1%	3.7%	11.1%	11.9%	10.0%	10.01%
Gross Profit 3Y	-1.2%	-1.5%	-2.2%	-1.6%	-2.2%	-2.5%	1.9%	5.7%	14.4%	19.9%	18.6%	16.5%	8.7%	7.4%	6.9%	4.8%	4.9%	5.6%	3.5%	1.9%	1.94%
Gross Profit 5Y	-12.8%	-6.8%	3.6%	7.4%	8.4%	5.9%	5.3%	5.3%	6.1%	6.7%	5.3%	3.9%	2.4%	1.4%	1.7%	2.6%	5.8%	8.5%	9.7%	9.5%	9.48%
Op. Income 3Y	20.9%	10.7%	—	—	51.3%	16.6%	—	—	—	—	33.8%	21.1%	-8.0%	-12.4%	3.7%	-7.8%	-4.8%	3.2%	—	—	—
Op. Income 5Y	1.2%	—	—	—	—	—	—	—	—	—	—	—	33.9%	9.7%	-13.7%	-15.6%	-6.5%	8.2%	8.1%	4.9%	4.94%
FCF 3Y	—	—	—	—	—	—	—	-39.0%	—	-38.4%	—	—	—	—	-53.9%	—	—	—	—	-57.2%	-57.23%
FCF 5Y	—	—	—	—	—	—	-21.0%	—	—	—	—	—	—	—	—	-13.7%	—	-30.3%	—	-49.3%	-49.28%
OCF 3Y	—	—	—	—	—	—	—	-13.8%	-6.5%	10.9%	—	-41.4%	-25.7%	—	-13.6%	31.2%	-24.2%	78.9%	-33.9%	-24.9%	-24.92%
OCF 5Y	—	—	—	50.6%	—	—	—	—	—	—	—	—	—	—	—	-7.3%	-30.0%	-10.0%	—	-15.3%	-15.32%
Assets 3Y	-0.1%	-0.1%	4.8%	4.8%	4.8%	4.8%	-0.0%	-0.0%	-0.0%	-0.0%	2.1%	2.1%	2.1%	2.1%	-2.2%	-2.2%	-2.2%	-2.2%	4.0%	4.0%	4.02%
Assets 5Y	-14.2%	-14.2%	3.2%	3.2%	3.2%	3.2%	0.1%	0.1%	0.1%	0.1%	2.1%	2.1%	2.1%	2.1%	0.5%	0.5%	0.5%	0.5%	2.5%	2.5%	2.55%
Equity 3Y	-1.7%	-1.7%	3.3%	3.3%	3.3%	3.3%	-5.9%	-5.9%	-5.9%	-5.9%	-2.1%	-2.1%	-2.1%	-2.1%	-1.1%	-1.1%	-1.1%	-1.1%	8.9%	8.9%	8.93%
Book Value 3Y	-1.3%	-0.9%	3.8%	3.4%	3.4%	3.4%	-5.6%	-6.5%	-6.9%	-7.0%	-2.5%	-3.3%	-2.3%	-2.2%	-1.7%	-0.9%	-1.4%	-1.7%	7.5%	9.0%	9.02%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	0.80	0.76	0.01	0.09	0.29	0.26	0.28	0.34	0.38	0.35	0.35	0.35	0.41	0.47	0.66	0.84	0.81	0.78	0.81	0.80	0.798
Earnings Stability	0.55	0.49	0.45	0.36	0.39	0.19	0.18	0.15	0.29	0.29	0.00	0.00	0.00	0.01	0.00	0.01	0.00	0.03	0.13	0.10	0.102
Margin Stability	0.90	0.94	0.94	0.92	0.92	0.95	0.98	0.97	0.96	0.94	0.97	0.98	0.96	0.94	0.96	0.97	0.96	0.94	0.96	0.97	0.969
Rev. Growth Consistency	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.500
Earn. Growth Consistency	1.00	1.00	0.50	0.50	0.00	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	0.00	0.00	0.000
FCF Positive Streak	1	1	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	1	0
Earnings Persistence	0.50	0.20	0.20	0.20	0.96	0.50	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.20	0.50	0.50	0.500
Earnings Smoothness	0.18	—	—	—	0.88	0.97	—	—	—	—	—	—	—	—	0.65	0.51	0.00	—	0.00	0.00	0.000
ROE Trend	0.06	0.07	-0.00	-0.01	0.00	0.02	-0.22	-0.21	-0.22	-0.21	0.17	0.13	0.10	0.06	0.17	0.15	0.16	0.19	-0.07	-0.05	-0.047
Gross Margin Trend	0.01	0.00	-0.00	-0.00	-0.01	-0.01	0.00	0.01	0.01	0.02	0.01	0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.01	-0.00	0.00	0.001
FCF Margin Trend	0.16	0.11	0.07	-0.05	-0.05	-0.06	0.02	-0.01	-0.03	-0.01	-0.02	-0.03	-0.00	-0.03	0.00	0.03	-0.00	0.02	-0.00	0.00	0.004
Sustainable Growth Rate	2.5%	2.5%	1.7%	2.6%	2.2%	2.6%	—	—	—	—	6.9%	4.8%	1.5%	—	9.0%	7.2%	7.2%	9.2%	1.1%	1.1%	1.12%
Internal Growth Rate	1.0%	1.0%	0.7%	1.0%	0.9%	1.0%	—	—	—	—	2.4%	1.7%	0.5%	—	3.4%	2.7%	2.7%	3.5%	0.4%	0.4%	0.43%

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	6.99	6.34	6.93	2.38	2.24	0.45	-0.62	-0.79	-0.65	-1.04	1.61	0.62	5.41	2.66	0.88	2.06	0.31	0.76	3.08	4.89	4.893
FCF/OCF	0.70	0.68	0.47	-0.00	-0.30	-5.57	0.20	0.27	-0.19	0.11	-0.23	-3.65	-0.42	3.22	0.07	0.52	-1.67	0.17	-0.69	0.05	0.049
FCF/Net Income	snapshot only																				0.240
OCF/EBITDA	snapshot only																				0.314
CapEx/Revenue	2.1%	2.0%	2.3%	2.3%	2.2%	2.6%	3.0%	3.1%	3.7%	4.0%	3.5%	3.6%	3.0%	2.4%	2.1%	2.1%	1.8%	1.7%	1.7%	1.5%	1.54%
CapEx/Depreciation	snapshot only																				0.560
Accruals Ratio	-0.06	-0.05	-0.04	-0.01	-0.01	0.01	-0.12	-0.12	-0.10	-0.12	-0.01	0.01	-0.02	0.01	0.00	-0.03	0.02	0.01	-0.01	-0.02	-0.017
Sloan Accruals	snapshot only																				0.033
Cash Flow Adequacy	snapshot only																				1.052
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	0.0%	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%	0.00%
FCF Payout Ratio	0.0%	0.0%	0.0%	—	—	—	0.0%	0.0%	—	0.0%	—	—	—	—	0.0%	0.0%	—	0.0%	—	0.0%	0.00%
Total Payout Ratio	0.0%	0.0%	0.0%	0.0%	13.2%	11.2%	—	—	—	—	14.0%	7.4%	66.3%	—	10.2%	12.7%	0.0%	0.0%	0.0%	0.0%	0.00%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.5%	0.7%	0.9%	1.1%	1.0%	1.2%	0.9%	0.4%	1.4%	1.7%	1.8%	1.9%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-0.6%	-0.7%	-0.8%	-0.8%	0.5%	0.7%	0.9%	1.1%	1.0%	1.2%	0.9%	0.4%	1.4%	1.7%	1.8%	1.9%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	-0.6%	-0.7%	-0.8%	-0.8%	0.5%	0.7%	0.9%	1.1%	1.0%	1.2%	0.9%	0.4%	1.4%	1.7%	1.8%	1.9%	0.0%	0.0%	0.0%	0.0%	0.00%

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)	0.42	0.53	0.64	0.67	1.23	1.14	1.03	1.01	1.03	1.04	0.89	0.91	0.48	-22.00	4.77	-12.86	-8.31	6.05	0.58	0.63	0.630
Interest Burden (EBT/EBIT)	0.57	0.52	0.37	0.47	0.28	0.33	1.36	1.42	1.49	1.56	0.57	0.46	0.34	0.01	0.23	-0.10	-0.17	0.20	0.25	0.22	0.218
EBIT Margin	0.04	0.04	0.03	0.03	0.02	0.02	-0.04	-0.04	-0.03	-0.03	0.04	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.024
Asset Turnover	1.00	1.03	1.02	1.08	1.10	1.13	1.20	1.23	1.29	1.33	1.34	1.33	1.31	1.31	1.29	1.28	1.27	1.28	1.29	1.30	1.302
Equity Multiplier	2.50	2.50	2.59	2.59	2.59	2.59	2.83	2.83	2.83	2.83	2.91	2.91	2.91	2.91	2.71	2.71	2.71	2.71	2.60	2.60	2.605

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)	$0.46	$0.47	$0.31	$0.48	$0.41	$0.48	$-3.52	$-3.08	$-2.95	$-2.71	$1.12	$0.75	$0.24	$-0.25	$1.57	$1.28	$1.25	$1.58	$0.20	$0.21	$0.21
Book Value/Share	$18.07	$18.37	$18.91	$18.62	$18.63	$18.73	$15.30	$15.04	$15.09	$15.03	$17.19	$16.73	$16.88	$17.18	$17.99	$18.15	$17.87	$17.80	$19.04	$19.49	$19.23
Tangible Book/Share	$8.06	$8.19	$7.80	$7.68	$7.68	$7.72	$9.42	$9.26	$9.28	$9.25	$11.35	$11.04	$11.14	$11.33	$12.47	$12.58	$12.39	$12.34	$13.43	$13.75	$13.75
Revenue/Share	$45.05	$47.18	$49.11	$51.31	$52.28	$53.96	$57.84	$58.24	$61.36	$62.97	$63.49	$61.41	$60.83	$62.00	$61.21	$61.06	$59.49	$60.08	$61.36	$63.50	$63.50
FCF/Share	$2.24	$2.02	$1.02	$-0.00	$-0.27	$-1.20	$0.43	$0.64	$-0.37	$0.30	$-0.41	$-1.72	$-0.55	$-2.14	$0.10	$1.37	$-0.65	$0.21	$-0.42	$0.05	$0.05
OCF/Share	$3.18	$2.97	$2.18	$1.15	$0.91	$0.21	$2.19	$2.43	$1.91	$2.81	$1.80	$0.47	$1.30	$-0.67	$1.38	$2.63	$0.39	$1.21	$0.61	$1.03	$1.03
Cash/Share	$3.61	$3.67	$2.15	$2.12	$2.12	$2.13	$1.83	$1.80	$1.81	$1.80	$0.98	$0.95	$0.96	$0.98	$1.35	$1.36	$1.34	$1.34	$2.12	$2.17	$2.20
EBITDA/Share	$3.01	$2.86	$2.65	$3.05	$2.86	$3.13	$-0.71	$-0.42	$-0.24	$-0.02	$3.93	$3.47	$3.20	$2.82	$3.17	$2.76	$2.66	$3.08	$3.11	$3.27	$3.27
Debt/Share	$9.53	$9.69	$12.46	$12.27	$12.28	$12.34	$11.95	$11.75	$11.78	$11.73	$11.95	$11.63	$11.73	$11.94	$12.29	$12.39	$12.20	$12.16	$15.97	$16.35	$16.35
Net Debt/Share	$5.92	$6.01	$10.31	$10.15	$10.15	$10.21	$10.12	$9.94	$9.97	$9.93	$10.97	$10.67	$10.77	$10.96	$10.94	$11.03	$10.86	$10.83	$13.86	$14.19	$14.19

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 Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.125
Altman Z-Prime	snapshot only																				3.143
Piotroski F-Score	7	6	6	6	6	4	5	5	5	5	8	6	6	4	4	7	5	6	6	7	7
Beneish M-Score	-2.63	-2.51	-2.50	-2.35	-2.37	-2.32	-3.19	-3.22	-3.15	-3.23	-2.50	-2.37	-2.48	-2.36	-2.39	-2.63	-2.40	-2.47	-2.45	-2.48	-2.480
Ohlson O-Score	snapshot only																				-6.413
ROIC (Greenblatt)	snapshot only																				5.36%
Net-Net WC	snapshot only																				$-0.74
EVA	snapshot only																				$-85141008.40

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																				BB-
Credit Score	50.38	46.44	40.65	38.28	29.37	31.83	33.83	40.23	38.13	38.96	43.45	40.36	38.23	33.09	39.89	38.88	34.68	39.84	37.88	39.99	39.990
Credit Grade	snapshot only																				13
Credit Trend	snapshot only																				1.113
Implied Spread (bps)	snapshot only																				550.000
Industry Credit Rank	snapshot only																				28
Sector Credit Rank	snapshot only																				27

MTW 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