— Know what they know.
Not Investment Advice

PFBC NASDAQ

Preferred Bank
1W: +3.8% 1M: +1.2% 3M: +2.7% YTD: -0.5% 1Y: +13.2% 3Y: +131.8% 5Y: +59.0%
$94.77
+0.07 (+0.07%)
 
Weekly Expected Move ±2.7%
$86 $88 $90 $93 $95
NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 61 · $1.1B mcap · 11M float · 0.988% daily turnover · Short 70% 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
45.4 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 38.9%  ·  5Y Avg: -227.4%
Cost Advantage ★
81
Intangibles
31
Switching Cost
30
Network Effect
53
Scale
40
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. PFBC shows a Weak competitive edge (45.4/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 38.9% 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
$0
Low
$107
Avg Target
$107
High
Based on 4 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 5Hold: 5Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$106.75
Analysts4
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-26 Stephens Andrew Terrell $94 $93 -1 +13.4% $81.99
2026-01-26 Piper Sandler $119 $111 -8 +32.6% $83.72
2025-10-22 D.A. Davidson $90 $104 +14 +14.3% $91.00
2025-10-22 Piper Sandler $105 $119 +14 +30.8% $91.00
2025-04-28 D.A. Davidson Gary Tenner Initiated $90 +13.0% $79.64
2024-10-22 Stephens Andrew Terrell $95 $94 -1 +15.2% $81.63
2024-07-30 Stephens Tyler Stafford Initiated $95 +9.1% $87.07
2024-07-29 Piper Sandler Nicole Cucharale Initiated $105 +18.7% $88.43

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-
May 22, 2026
DCF
5
ROE
5
ROA
4
D/E
2
P/E
3
P/B
2
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. PFBC receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (5/5), ROA (4/5). Areas of concern: D/E (2/5), P/B (2/5).
Rating Change History
DateFromTo
2026-05-06 A A-
2026-03-12 A- A
2026-03-10 A A-
2026-03-09 A- A
2026-02-17 C+ A-
2026-01-26 C C+
2026-01-23 A- C
2026-01-22 C A-
2026-01-16 C+ C
2026-01-03 C C+

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.

58 Grade A+
Profitability
73
Balance Sheet
53
Earnings Quality
92
Growth
43
Value
95
Momentum
73
Safety
80
Cash Flow
77
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. PFBC scores highest in Value (95/100) and lowest in Growth (43/100). An overall grade of A+ places PFBC 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
3.12
Safe Zone
Piotroski F-Score
8/9
Beneish M-Score
-2.54
Unlikely Manipulator
Ohlson O-Score
-5.44
Bankruptcy prob: 0.4%
Low Risk
Credit Rating
AA+
Score: 90.7/100
Trend: Stable
Earnings Quality
100/100
OCF/NI: 1.26x
Accruals: -0.5%
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. PFBC scores 3.12, 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. PFBC scores 8/9, 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. PFBC's score of -2.54 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. PFBC's implied 0.4% 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. PFBC receives an estimated rating of AA+ (score: 90.7/100), with a stable 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). PFBC'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
8.51x
PEG
0.60x
P/S
2.22x
P/B
1.49x
P/FCF
6.62x
P/OCF
6.53x
EV/EBITDA
3.44x
EV/Revenue
1.31x
EV/EBIT
3.46x
EV/FCF
3.97x
Earnings Yield
12.19%
FCF Yield
15.09%
Shareholder Yield
14.42%
Graham Number
$125.86
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 8.5x earnings, PFBC trades at a deep value multiple. An earnings yield of 12.2% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $125.86 per share, suggesting a potential 33% margin of safety at 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
0.704
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.379
EBIT / Rev
×
Asset Turnover
0.070
Rev / Assets
×
Equity Multiplier
9.355
Assets / Equity
=
ROE
17.4%
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. PFBC's ROE of 17.4% is driven by financial leverage (equity multiplier: 9.35x). 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
4.35%
Fair P/E
17.19x
Intrinsic Value
$188.48
Price/Value
0.48x
Margin of Safety
52.30%
Premium
-52.30%
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 PFBC's realized 4.3% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $188.48, PFBC appears undervalued with a 52% margin of safety. The adjusted fair P/E of 17.2x compares to the current market P/E of 8.5x.

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
$94.77
Median 1Y
$101.32
5th Pctile
$55.35
95th Pctile
$185.57
Ann. Volatility
37.2%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

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

Profitability
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE 16.2% 18.0% 17.1% 18.0% 19.2% 20.8% 21.2% 23.2% 24.8% 25.3% 22.6% 21.9% 21.3% 20.6% 17.9% 17.4% 17.3% 17.7% 17.2% 17.4% 17.36%
ROA 1.7% 1.8% 1.7% 1.8% 1.9% 2.1% 2.1% 2.3% 2.4% 2.5% 2.3% 2.2% 2.2% 2.1% 1.9% 1.9% 1.9% 1.9% 1.8% 1.9% 1.86%
ROIC -24.0% -26.7% -13.1% -13.8% -14.7% -16.0% -34.2% -37.4% -40.0% -40.8% -43.9% -42.6% -41.3% -39.9% 80.1% 78.0% 77.5% 79.1% 38.6% 38.9% 38.92%
ROCE 16.0% 17.9% 16.3% 17.1% 18.2% 19.7% 20.7% 22.6% 24.3% 24.8% 22.5% 21.8% 21.2% 20.5% 18.6% 18.1% 18.1% 18.5% 2.5% 2.5% 2.52%
Gross Margin 86.4% 92.3% 92.1% 91.7% 86.1% 82.2% 73.3% 66.8% 60.8% 56.4% 52.3% 51.8% 51.3% 52.0% 53.9% 55.6% 55.6% 55.5% 54.4% 56.1% 56.08%
Operating Margin 57.6% 65.0% 66.0% 63.5% 59.8% 60.6% 55.9% 49.3% 43.7% 41.6% 40.5% 36.4% 36.2% 35.4% 33.4% 35.9% 37.5% 39.1% 38.2% 36.9% 36.90%
Net Margin 41.2% 46.4% 46.6% 45.4% 43.1% 43.7% 40.2% 35.2% 31.2% 29.7% 29.0% 25.8% 25.7% 25.1% 23.7% 25.3% 26.4% 27.5% 26.9% 25.8% 25.78%
EBITDA Margin 58.6% 65.9% 66.9% 64.4% 60.6% 61.2% 56.3% 49.7% 44.0% 41.9% 40.9% 36.8% 36.6% 35.8% 33.8% 36.4% 37.9% 39.4% 38.2% 36.9% 36.90%
FCF Margin 52.7% 57.3% 54.4% 53.4% 55.9% 52.4% 47.6% 46.6% 48.2% 46.2% 35.9% 32.3% 24.5% 23.7% 31.4% 32.5% 32.9% 24.1% 33.2% 33.0% 33.04%
OCF Margin 53.3% 57.8% 54.7% 53.6% 56.2% 52.5% 47.7% 46.7% 48.4% 46.4% 36.4% 32.9% 25.1% 24.2% 31.6% 32.6% 33.0% 24.1% 33.5% 33.5% 33.50%
ROE 3Y Avg snapshot only 18.22%
ROE 5Y Avg snapshot only 18.81%
ROA 3Y Avg snapshot only 1.93%
ROIC Economic snapshot only 11.58%
Cash ROA snapshot only 2.23%
Cash ROIC snapshot only 48.85%
CROIC snapshot only 48.18%
NOPAT Margin snapshot only 26.69%
Pretax Margin snapshot only 37.94%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 12.39%
SBC / Revenue snapshot only 1.26%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio 10.14 9.63 9.82 9.76 8.47 7.35 7.59 5.13 4.85 5.26 6.25 6.81 6.87 7.63 8.58 8.62 8.78 8.78 8.74 8.20 8.514
P/S Ratio 3.81 3.98 4.27 4.39 3.84 3.28 3.24 2.05 1.79 1.77 1.95 1.97 1.89 2.01 2.15 2.15 2.21 2.26 2.33 2.19 2.223
P/B Ratio 1.56 1.64 1.59 1.66 1.54 1.45 1.55 1.15 1.16 1.28 1.35 1.43 1.39 1.50 1.47 1.44 1.45 1.48 1.48 1.40 1.490
P/FCF 7.22 6.95 7.86 8.22 6.86 6.25 6.82 4.41 3.71 3.84 5.42 6.10 7.71 8.49 6.85 6.62 6.71 9.41 7.01 6.62 6.625
P/OCF 7.14 6.89 7.82 8.19 6.83 6.24 6.80 4.39 3.70 3.82 5.35 5.98 7.55 8.31 6.81 6.60 6.69 9.37 6.95 6.53 6.534
EV/EBITDA -0.38 0.02 -2.78 -2.35 -2.70 -2.82 -0.16 -1.43 -1.30 -0.91 -0.47 -0.22 -0.34 0.02 2.80 2.73 2.82 2.89 3.80 3.44 3.440
EV/Revenue -0.20 0.01 -1.72 -1.51 -1.73 -1.77 -0.10 -0.81 -0.68 -0.43 -0.20 -0.09 -0.13 0.01 1.00 0.97 1.01 1.06 1.44 1.31 1.311
EV/EBIT -0.38 0.02 -2.82 -2.38 -2.73 -2.85 -0.16 -1.45 -1.31 -0.92 -0.47 -0.23 -0.34 0.02 2.83 2.76 2.85 2.91 3.83 3.46 3.455
EV/FCF -0.38 0.02 -3.17 -2.82 -3.10 -3.39 -0.20 -1.73 -1.40 -0.94 -0.57 -0.28 -0.53 0.03 3.18 3.00 3.08 4.42 4.35 3.97 3.967
Earnings Yield 9.9% 10.4% 10.2% 10.2% 11.8% 13.6% 13.2% 19.5% 20.6% 19.0% 16.0% 14.7% 14.6% 13.1% 11.7% 11.6% 11.4% 11.4% 11.4% 12.2% 12.19%
FCF Yield 13.9% 14.4% 12.7% 12.2% 14.6% 16.0% 14.7% 22.7% 26.9% 26.0% 18.4% 16.4% 13.0% 11.8% 14.6% 15.1% 14.9% 10.6% 14.3% 15.1% 15.09%
PEG Ratio snapshot only 0.599
Price/Tangible Book snapshot only 1.400
EV/OCF snapshot only 3.913
EV/Gross Profit snapshot only 2.367
Acquirers Multiple snapshot only 3.455
Shareholder Yield snapshot only 14.42%
Graham Number snapshot only $125.86
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 0.23 0.23 0.29 0.29 0.29 0.29 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.14 0.14 0.14 0.14 149.60 149.60 149.601
Quick Ratio 0.23 0.23 0.29 0.29 0.29 0.29 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.14 0.14 0.14 0.14 149.60 149.60 149.601
Debt/Equity 0.22 0.22 0.29 0.29 0.29 0.29 0.27 0.27 0.27 0.27 0.24 0.24 0.24 0.24 0.22 0.22 0.22 0.22 0.49 0.49 0.486
Net Debt/Equity -1.64 -1.64 -2.24 -2.24 -2.24 -2.24 -1.60 -1.60 -1.60 -1.60 -1.49 -1.49 -1.49 -1.49 -0.79 -0.79 -0.79 -0.79 -0.56 -0.56 -0.561
Debt/Assets 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.05 0.05 0.050
Debt/EBITDA 1.04 0.93 1.26 1.20 1.13 1.04 0.93 0.85 0.80 0.78 0.79 0.82 0.84 0.87 0.89 0.91 0.92 0.90 2.01 1.99 1.995
Net Debt/EBITDA -7.57 -6.77 -9.67 -9.21 -8.66 -8.02 -5.56 -5.09 -4.75 -4.65 -4.90 -5.04 -5.18 -5.35 -3.22 -3.30 -3.32 -3.25 -2.32 -2.30 -2.304
Interest Coverage 3.70 4.58 5.32 6.02 6.69 5.75 3.81 2.53 1.81 1.36 1.11 0.96 0.87 0.81 0.78 0.78 0.80 0.84 0.88 0.89 0.890
Equity Multiplier 9.79 9.79 10.31 10.31 10.31 10.31 10.19 10.19 10.19 10.19 9.58 9.58 9.58 9.58 9.07 9.07 9.07 9.07 9.63 9.63 9.628
Cash Ratio snapshot only 143.668
Debt Service Coverage snapshot only 0.893
Cash to Debt snapshot only 2.155
FCF to Debt snapshot only 0.435
Defensive Interval snapshot only 3571.0 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.08 0.07 0.07 0.07 0.07 0.070
Inventory Turnover
Receivables Turnover 11.13 11.23 11.41 11.61 12.29 13.55 15.77 18.42 21.37 23.87 16.76 17.51 17.83 17.98 15.43 15.10 14.91 14.84 14.82 14.89 14.892
Payables Turnover 19.60 13.78 24.65 21.11 23.07 33.25 32.73 51.46 74.67 99.80 21.21 24.04 25.76 26.58 15.23 14.63 14.11 13.75 13.61 13.64 13.638
DSO 33 33 32 31 30 27 23 20 17 15 22 21 20 20 24 24 24 25 25 25 24.5 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 19 26 15 17 16 11 11 7 5 4 17 15 14 14 24 25 26 27 27 27 26.8 days
Cash Conversion Cycle 14 6 17 14 14 16 12 13 12 12 5 6 6 7 -0 -1 -1 -2 -2 -2 -2.3 days
Fixed Asset Turnover snapshot only 13.080
Cash Velocity snapshot only 0.610
Capital Intensity snapshot only 15.058
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue -5.7% -2.5% -0.7% 2.8% 9.6% 19.7% 37.8% 58.2% 73.4% 75.7% 59.8% 42.9% 25.5% 13.3% 8.0% 1.2% -1.9% -3.2% -3.4% -0.9% -0.90%
Net Income 13.5% 31.5% 37.1% 34.3% 32.2% 29.0% 35.3% 40.8% 41.3% 32.9% 16.4% 3.2% -6.4% -11.4% -12.9% -12.5% -10.4% -5.3% 2.3% 5.9% 5.92%
EPS 12.9% 31.6% 37.2% 34.1% 31.7% 31.1% 37.8% 44.4% 45.7% 38.0% 23.3% 9.7% 0.6% -7.7% -10.6% -10.7% -6.9% 1.5% 10.2% 15.9% 15.92%
FCF 30.0% 41.3% 16.4% 3.5% 16.3% 9.4% 20.5% 38.2% 49.3% 54.8% 20.6% -1.0% -36.1% -41.8% -5.4% 1.9% 31.5% -1.8% 1.9% 0.7% 0.74%
EBITDA 10.3% 30.2% 37.4% 35.2% 33.2% 28.6% 33.4% 38.9% 39.9% 32.2% 16.8% 3.9% -5.6% -10.5% -12.0% -11.7% -9.6% -4.7% 2.5% 6.0% 5.95%
Op. Income 10.4% 30.8% 38.2% 35.8% 33.8% 29.0% 33.9% 39.5% 40.5% 32.7% 17.1% 3.9% -5.8% -10.7% -12.3% -11.9% -9.7% -4.6% 3.0% 6.7% 6.72%
OCF Growth snapshot only 1.89%
Asset Growth snapshot only 9.79%
Equity Growth snapshot only 3.45%
Debt Growth snapshot only 1.32%
Shares Change snapshot only -8.63%
Dividend Growth snapshot only 0.59%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 6.0% 4.8% 2.4% 1.2% 1.4% 3.5% 9.0% 14.5% 21.4% 27.0% 29.8% 32.5% 33.6% 33.5% 33.5% 31.8% 28.8% 24.4% 18.6% 12.8% 12.75%
Revenue 5Y 14.1% 12.8% 11.4% 10.4% 10.3% 10.9% 13.1% 15.5% 17.7% 19.4% 18.8% 18.6% 17.8% 17.2% 17.4% 16.8% 17.1% 17.6% 17.9% 18.5% 18.45%
EPS 3Y 13.6% 14.8% 10.9% 11.4% 12.5% 15.5% 18.7% 23.7% 29.4% 33.5% 32.6% 28.5% 24.5% 18.6% 15.0% 12.3% 10.9% 8.9% 6.7% 4.3% 4.35%
EPS 5Y 18.7% 20.0% 19.9% 19.9% 19.5% 20.0% 24.5% 23.9% 23.0% 22.3% 18.3% 17.0% 15.9% 14.4% 13.0% 13.2% 15.2% 17.4% 18.1% 17.1% 17.08%
Net Income 3Y 13.3% 14.3% 10.3% 11.0% 12.1% 14.3% 18.0% 23.0% 28.5% 31.1% 29.3% 25.0% 20.5% 15.0% 11.1% 8.3% 5.8% 3.7% 1.2% -1.5% -1.47%
Net Income 5Y 20.4% 21.5% 21.2% 20.9% 20.5% 20.4% 24.3% 23.2% 22.2% 20.7% 16.1% 14.7% 13.3% 12.0% 10.8% 10.9% 12.2% 13.6% 14.0% 12.6% 12.58%
EBITDA 3Y 6.8% 10.0% 10.8% 11.2% 12.0% 13.8% 17.1% 21.8% 27.2% 30.3% 28.9% 24.9% 20.7% 15.0% 11.1% 8.4% 6.1% 4.1% 1.8% -0.9% -0.93%
EBITDA 5Y 15.8% 17.2% 17.5% 17.6% 17.4% 16.8% 17.3% 17.6% 17.8% 17.8% 16.3% 14.7% 13.1% 11.8% 10.6% 10.7% 11.9% 13.6% 14.1% 12.8% 12.79%
Gross Profit 3Y 5.9% 8.1% 8.4% 8.6% 9.5% 11.1% 13.8% 17.4% 21.5% 23.9% 22.4% 19.9% 16.8% 13.0% 11.8% 10.3% 8.6% 6.7% 4.0% 1.6% 1.59%
Gross Profit 5Y 12.6% 13.6% 13.7% 13.5% 13.4% 13.1% 13.8% 14.3% 14.7% 14.6% 13.1% 12.0% 10.8% 10.1% 10.2% 10.4% 11.5% 12.6% 12.5% 11.6% 11.62%
Op. Income 3Y 6.6% 9.9% 10.7% 11.0% 11.8% 13.7% 17.2% 22.1% 27.6% 30.8% 29.4% 25.3% 21.0% 15.2% 11.2% 8.5% 6.1% 4.2% 1.9% -0.8% -0.77%
Op. Income 5Y 15.7% 17.3% 17.5% 17.7% 17.4% 16.9% 17.4% 17.6% 17.9% 17.8% 16.3% 14.7% 13.1% 11.7% 10.6% 10.7% 12.0% 13.8% 14.4% 13.1% 13.10%
FCF 3Y 16.9% 14.0% 7.3% 9.5% 14.6% 17.2% 21.1% 26.0% 31.2% 33.7% 19.1% 12.3% 3.5% -0.5% 11.2% 11.7% 7.9% -4.0% 5.2% 0.5% 0.55%
FCF 5Y 26.6% 25.0% 18.0% 14.1% 22.6% 20.9% 22.6% 22.1% 22.6% 20.2% 12.4% 12.4% 7.5% 7.7% 15.2% 15.1% 13.6% 6.5% 10.3% 7.8% 7.76%
OCF 3Y 16.6% 13.9% 6.5% 7.7% 11.4% 13.7% 18.3% 24.2% 30.9% 33.4% 19.1% 12.5% 3.9% -0.1% 11.2% 11.6% 7.8% -4.0% 5.4% 0.9% 0.93%
OCF 5Y 25.4% 23.9% 17.9% 14.1% 22.4% 20.5% 22.0% 21.6% 22.3% 20.1% 12.1% 11.6% 6.1% 6.2% 13.7% 14.1% 13.5% 6.2% 10.1% 7.8% 7.80%
Assets 3Y 10.9% 10.9% 12.8% 12.8% 12.8% 12.8% 11.6% 11.6% 11.6% 11.6% 9.0% 9.0% 9.0% 9.0% 4.6% 4.6% 4.6% 4.6% 5.8% 5.8% 5.76%
Assets 5Y 14.6% 14.6% 13.4% 13.4% 13.4% 13.4% 11.3% 11.3% 11.3% 11.3% 9.6% 9.6% 9.6% 9.6% 8.4% 8.4% 8.4% 8.4% 8.1% 8.1% 8.12%
Equity 3Y 14.0% 14.0% 12.1% 12.1% 12.1% 12.1% 10.3% 10.3% 10.3% 10.3% 9.8% 9.8% 9.8% 9.8% 9.2% 9.2% 9.2% 9.2% 7.8% 7.8% 7.79%
Book Value 3Y 14.2% 14.4% 12.7% 12.5% 12.5% 13.2% 10.9% 11.0% 11.1% 12.3% 12.6% 12.9% 13.5% 13.3% 12.9% 13.1% 14.4% 14.7% 13.6% 14.2% 14.16%
Dividend 3Y 2.2% 4.6% 6.8% 9.5% 8.2% 7.6% 6.1% 5.4% 6.5% 8.6% 10.2% 10.1% 10.1% 9.7% 10.1% 8.8% 8.8% 7.4% 6.1% 6.1% 6.11%
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.79 0.74 0.70 0.65 0.68 0.73 0.74 0.65 0.61 0.62 0.64 0.67 0.69 0.72 0.78 0.80 0.83 0.84 0.86 0.87 0.867
Earnings Stability 0.91 0.90 0.85 0.90 0.90 0.88 0.83 0.83 0.82 0.85 0.84 0.85 0.83 0.82 0.79 0.74 0.69 0.67 0.65 0.56 0.561
Margin Stability 0.92 0.91 0.90 0.90 0.89 0.89 0.90 0.90 0.89 0.86 0.85 0.83 0.81 0.79 0.78 0.78 0.77 0.79 0.81 0.82 0.820
Rev. Growth Consistency 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 1.00 1.00 0.00 0.00 0.00 0.00 0.000
Earn. 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
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 0.95 0.87 0.85 0.86 0.87 0.88 0.86 0.84 0.83 0.87 0.93 0.99 0.97 0.95 0.95 0.95 0.96 0.98 0.99 0.98 0.976
Earnings Smoothness 0.87 0.73 0.69 0.71 0.72 0.75 0.70 0.66 0.66 0.72 0.85 0.97 0.93 0.88 0.86 0.87 0.89 0.95 0.98 0.94 0.942
ROE Trend -0.01 0.01 0.01 0.02 0.03 0.04 0.06 0.07 0.07 0.06 0.03 0.01 -0.01 -0.02 -0.04 -0.05 -0.06 -0.05 -0.02 -0.02 -0.017
Gross Margin Trend 0.09 0.16 0.18 0.18 0.16 0.10 0.02 -0.07 -0.15 -0.23 -0.27 -0.28 -0.27 -0.24 -0.18 -0.12 -0.07 -0.03 -0.00 0.01 0.012
FCF Margin Trend 0.14 0.19 0.14 0.09 0.10 0.04 -0.03 -0.07 -0.06 -0.09 -0.15 -0.18 -0.28 -0.26 -0.10 -0.07 -0.03 -0.11 -0.00 0.01 0.006
Sustainable Growth Rate 12.4% 13.9% 13.3% 13.8% 14.9% 16.4% 17.0% 18.8% 20.1% 20.4% 17.9% 17.0% 16.1% 15.2% 12.8% 12.3% 12.1% 12.4% 12.3% 12.4% 12.45%
Internal Growth Rate 1.3% 1.4% 1.3% 1.4% 1.5% 1.7% 1.7% 1.9% 2.0% 2.0% 1.9% 1.8% 1.7% 1.6% 1.4% 1.3% 1.3% 1.4% 1.3% 1.3% 1.35%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 1.42 1.40 1.26 1.19 1.24 1.18 1.12 1.17 1.31 1.38 1.17 1.14 0.91 0.92 1.26 1.30 1.31 0.94 1.26 1.26 1.255
FCF/OCF 0.99 0.99 0.99 1.00 1.00 1.00 1.00 1.00 1.00 0.99 0.99 0.98 0.98 0.98 0.99 1.00 1.00 1.00 0.99 0.99 0.986
FCF/Net Income snapshot only 1.238
OCF/EBITDA snapshot only 0.879
CapEx/Revenue 0.6% 0.5% 0.3% 0.2% 0.2% 0.1% 0.1% 0.1% 0.2% 0.2% 0.5% 0.6% 0.5% 0.5% 0.2% 0.1% 0.1% 0.1% 0.3% 0.5% 0.46%
CapEx/Depreciation snapshot only 2.754
Accruals Ratio -0.01 -0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.01 -0.01 -0.00 -0.00 0.00 0.00 -0.00 -0.01 -0.01 0.00 -0.00 -0.00 -0.005
Sloan Accruals snapshot only 0.824
Cash Flow Adequacy snapshot only 4.184
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 2.3% 2.4% 2.3% 2.4% 2.6% 2.9% 2.6% 3.7% 3.9% 3.7% 3.3% 3.3% 3.5% 3.4% 3.3% 3.5% 3.4% 3.4% 3.3% 3.4% 3.27%
Dividend/Share $1.28 $1.37 $1.44 $1.55 $1.60 $1.68 $1.72 $1.83 $1.94 $2.11 $2.26 $2.39 $2.53 $2.64 $2.79 $2.82 $2.94 $3.03 $3.07 $3.10 $3.10
Payout Ratio 23.7% 22.7% 22.5% 23.2% 22.4% 21.2% 19.5% 19.0% 18.8% 19.4% 20.8% 22.5% 24.3% 26.3% 28.7% 29.8% 30.3% 29.6% 28.6% 28.3% 28.28%
FCF Payout Ratio 16.9% 16.3% 18.0% 19.6% 18.2% 18.0% 17.5% 16.3% 14.4% 14.1% 18.0% 20.2% 27.2% 29.2% 22.9% 22.9% 23.1% 31.8% 22.9% 22.8% 22.84%
Total Payout Ratio 24.1% 42.5% 41.1% 41.9% 52.2% 50.0% 45.4% 44.7% 44.5% 48.6% 57.6% 72.9% 68.0% 57.1% 58.0% 52.9% 95.4% 94.3% 98.3% 1.2% 1.18%
Div. Increase Streak 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Chowder Number 0.08 0.16 0.22 0.32 0.28 0.24 0.20 0.19 0.22 0.25 0.27 0.26 0.24 0.24 0.24 0.19 0.15 0.10 0.05 0.04 0.040
Buyback Yield 0.0% 2.1% 1.9% 1.9% 3.5% 3.9% 3.4% 5.0% 5.3% 5.6% 5.9% 7.4% 6.4% 4.0% 3.4% 2.7% 7.4% 7.4% 8.0% 11.0% 10.97%
Net Buyback Yield 0.0% 2.1% 1.9% 1.9% 3.5% 3.9% 3.4% 5.0% 5.3% 5.6% 5.9% 7.4% 6.4% 4.0% 3.4% 2.7% 7.4% 7.4% 8.0% 11.0% 10.97%
Total Shareholder Return 2.4% 4.4% 4.2% 4.3% 6.2% 6.8% 6.0% 8.7% 9.2% 9.2% 9.2% 10.7% 9.9% 7.5% 6.8% 6.1% 10.9% 10.7% 11.2% 14.4% 14.42%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.72 0.72 0.71 0.71 0.71 0.72 0.72 0.72 0.72 0.72 0.71 0.71 0.71 0.71 0.71 0.71 0.71 0.71 0.71 0.70 0.704
Interest Burden (EBT/EBIT) 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
EBIT Margin 0.52 0.58 0.61 0.63 0.63 0.62 0.59 0.56 0.51 0.47 0.44 0.40 0.39 0.37 0.35 0.35 0.36 0.37 0.38 0.38 0.379
Asset Turnover 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.08 0.07 0.07 0.07 0.07 0.070
Equity Multiplier 9.82 9.82 10.06 10.06 10.06 10.06 10.25 10.25 10.25 10.25 9.87 9.87 9.87 9.87 9.31 9.31 9.31 9.31 9.35 9.35 9.355
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $5.39 $6.03 $6.40 $6.68 $7.11 $7.90 $8.81 $9.65 $10.35 $10.90 $10.87 $10.59 $10.41 $10.06 $9.72 $9.46 $9.70 $10.21 $10.71 $10.96 $10.96
Book Value/Share $35.14 $35.30 $39.42 $39.17 $39.10 $40.07 $43.13 $43.17 $43.30 $44.69 $50.36 $50.60 $51.31 $51.32 $56.77 $56.73 $58.53 $60.40 $63.26 $64.23 $63.62
Tangible Book/Share $35.14 $35.30 $39.42 $39.17 $39.10 $40.07 $43.13 $43.17 $43.30 $44.69 $50.36 $50.60 $51.31 $51.32 $56.77 $56.73 $58.53 $60.40 $63.26 $64.23 $64.23
Revenue/Share $14.38 $14.58 $14.70 $14.86 $15.70 $17.74 $20.62 $24.12 $28.05 $32.36 $34.90 $36.64 $37.83 $38.16 $38.72 $37.86 $38.57 $39.62 $40.27 $41.07 $41.70
FCF/Share $7.58 $8.36 $8.00 $7.93 $8.78 $9.29 $9.81 $11.24 $13.52 $14.93 $12.53 $11.83 $9.28 $9.05 $12.17 $12.31 $12.68 $9.53 $13.37 $13.57 $13.78
OCF/Share $7.67 $8.43 $8.04 $7.96 $8.82 $9.32 $9.83 $11.27 $13.57 $15.01 $12.71 $12.05 $9.48 $9.24 $12.24 $12.34 $12.72 $9.56 $13.47 $13.76 $13.97
Cash/Share $65.47 $65.78 $99.60 $98.97 $98.79 $101.24 $80.44 $80.52 $80.75 $83.36 $87.27 $87.70 $88.92 $88.95 $56.95 $56.90 $58.71 $60.59 $66.28 $67.29 $66.51
EBITDA/Share $7.60 $8.55 $9.12 $9.51 $10.09 $11.18 $12.39 $13.55 $14.55 $15.34 $15.33 $14.97 $14.76 $14.30 $13.85 $13.50 $13.86 $14.61 $15.30 $15.65 $15.65
Debt/Share $7.89 $7.93 $11.46 $11.39 $11.37 $11.65 $11.56 $11.57 $11.60 $11.98 $12.17 $12.23 $12.40 $12.40 $12.31 $12.30 $12.69 $13.10 $30.76 $31.22 $31.22
Net Debt/Share $-57.58 $-57.85 $-88.14 $-87.58 $-87.42 $-89.59 $-68.88 $-68.95 $-69.15 $-71.38 $-75.10 $-75.47 $-76.52 $-76.54 $-44.64 $-44.60 $-46.02 $-47.49 $-35.52 $-36.06 $-36.06
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman-B Score 3.123
Altman Z-Prime snapshot only 1.413
Piotroski F-Score 7 8 8 7 7 8 7 7 7 7 8 8 6 6 7 6 6 5 7 8 8
Beneish M-Score -2.34 -2.40 -2.91 -2.84 -2.70 -2.51 -1.65 -1.52 -1.52 -1.63 -1.81 -1.87 -1.89 -1.94 -2.50 -2.53 -2.53 -2.48 -2.54 -2.54 -2.542
Ohlson O-Score snapshot only -5.439
ROIC (Greenblatt) snapshot only 21.42%
Net-Net WC snapshot only $-484.08
EVA snapshot only $100132800.00
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only AA+
Credit Score 90.39 90.06 88.21 88.47 88.59 88.78 89.79 89.71 89.50 89.62 94.03 91.32 91.08 91.05 91.24 91.43 91.23 91.11 90.76 90.73 90.732
Credit Grade snapshot only 2
Credit Trend snapshot only -0.694
Implied Spread (bps) snapshot only 65.000
Industry Credit Rank snapshot only 94
Sector Credit Rank snapshot only 87

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