$138.69

-1.61 (-1.15%)

Weekly Expected Move ±3.4%

$129 $134 $139 $143 $148

NYSE · Financial Services · Investment - Banking & Investment Services · Tech Score Sell · Power 39 · $3.5B mcap · 24M float · 1.87% daily turnover · Short 69% 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

56.2 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 71.0% · 5Y Avg: 112.0%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. PJT has a Narrow competitive edge (56.2/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 71.0% 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

$176

Low

$184

Avg Target

$194

High

Based on 3 analysts since Jul 28, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 7Hold: 5Sell: 1Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$178.50

Analysts4

Consensus Change History

Date	Field	From	To
2026-08-04	consensus	Hold	Buy

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-10-01	Goldman Sachs	—	$174	$182	+8	+27.5%	$142.71
2026-08-03	BMO Capital	—	Initiated	$194	—	+15.3%	$168.31
2026-07-29	UBS	—	$162	$176	+14	+3.7%	$169.64
2026-07-08	UBS	Michael Brown	$152	$162	+10	+0.9%	$160.48
2026-04-08	UBS	Michael Brown	$180	$152	-28	+3.6%	$146.74
2026-02-04	Goldman Sachs	—	Initiated	$174	—	+8.3%	$160.62
2026-01-07	Wolfe Research	Steven Chubak	Initiated	$150	—	-17.0%	$180.74
2025-12-11	UBS	Michael Brown	$75	$180	+105	+1.6%	$177.12
2025-10-13	Evercore ISI	—	Initiated	$180	—	+5.3%	$171.00
2024-03-25	UBS	Brennan Hawken	Initiated	$75	—	-19.7%	$93.36
2022-07-08	Piper Sandler	—	$86	$84	-2	+19.7%	$70.16
2022-06-06	Piper Sandler	—	Initiated	$86	—	+11.4%	$77.17

Financial Rating

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

B+

Oct 02, 2026

DCF

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

Rating Change History

Date	From	To
2026-10-01	A-	B+
2026-08-18	B+	A-
2026-08-17	A-	B+
2026-08-05	B+	A-
2026-07-31	C	B+
2026-07-28	B+	C
2026-07-22	A-	B+
2026-07-01	B+	A-
2026-04-30	C	B+
2026-04-28	B+	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.

★ ★ ★ ★ ★ 85 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. PJT scores highest in Safety (100/100) and lowest in Earnings Quality (39/100). An overall grade of A+ places PJT 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 Z-Score

5.94

Safe Zone

Piotroski F-Score

9/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓

Beneish M-Score

-3.89

Unlikely Manipulator

Ohlson O-Score

-9.77

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 91.7/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 3.57x

Accruals: -31.4%

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. PJT scores 5.94, placing it in the Safe Zone (safe > 2.99, distress < 1.81). 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. PJT 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. PJT's score of -3.89 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. PJT's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. PJT receives an estimated rating of AA+ (score: 91.7/100), 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). PJT's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

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

P/E

15.44x

PEG

-3.62x

P/S

1.88x

P/B

11.79x

P/FCF

6.53x

P/OCF

6.06x

EV/EBITDA

10.49x

EV/Revenue

2.39x

EV/EBIT

11.12x

EV/FCF

6.81x

Earnings Yield

4.62%

FCF Yield

15.32%

Shareholder Yield

2.22%

Graham Number

$41.35

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 15.4x earnings, PJT trades at a reasonable valuation. Graham's intrinsic value formula yields $41.35 per share, 235% 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

0.503

NI / EBT

Interest Burden

0.978

EBT / EBIT

EBIT Margin

0.215

EBIT / Rev

Asset Turnover

1.155

Rev / Assets

Equity Multiplier

6.814

Assets / Equity

ROE

83.2%

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. PJT's ROE of 83.2% is driven by financial leverage (equity multiplier: 6.81x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.50 suggests the company retains less than 60% of pre-tax earnings after taxes.

Graham-Dodd Adjusted Valuation

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

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$268.34

Price/Value

0.56x

Margin of Safety

43.75%

Premium

-43.75%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PJT's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. PJT actually compounded EPS at 29.2% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. PJT trades at a -44% premium to its adjusted intrinsic value of $268.34, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 15.4x.

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

$138.74

Median 1Y

$157.19

5th Pctile

$89.14

95th Pctile

$276.77

Ann. Volatility

35.6%

Analyst Target

$178.50

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
Ji-Yeun Lee Managing Partner	$1,000,000	$2,459,700	$5,788,000
Helen T. Meates Chief Financial Officer	$1,000,000	$1,775,300	$4,713,000
David A. Travin General Counsel	$500,000	$1,148,400	$3,138,000
Paul J. Taubman Chairman and CEO	$1,000,000	$—	$1,000,000

CEO Pay Ratio

9:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,000,000

Avg Employee Cost (SGA/emp): $109,088

Employees: 1,224

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

1,224

+7.1% YoY

Revenue / Employee

$1,400,058

Rev: $1,713,671,000

Profit / Employee

$147,153

NI: $180,115,000

SGA / Employee

$109,088

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

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

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	1.0%	77.4%	72.0%	76.7%	89.2%	59.3%	56.9%	63.1%	47.8%	38.1%	58.2%	73.0%	61.4%	62.3%	96.3%	1.1%	91.9%	72.7%	88.5%	83.2%	83.23%
ROA	10.5%	9.8%	11.0%	10.1%	9.4%	8.9%	8.5%	8.2%	7.2%	6.6%	8.6%	8.2%	7.8%	8.8%	11.5%	10.9%	10.9%	10.2%	12.6%	12.2%	12.21%
ROIC	-11.0%	2.8%	94.4%	1.8%	2.2%	1.3%	88.3%	1.5%	87.6%	77.8%	68.6%	69.3%	60.0%	4.5%	78.0%	80.0%	1.3%	2.4%	87.4%	71.0%	71.04%
ROCE	28.2%	27.0%	29.5%	27.1%	24.8%	23.8%	23.8%	22.0%	19.5%	15.3%	18.8%	17.7%	16.8%	19.1%	22.6%	21.8%	21.1%	19.4%	25.9%	24.4%	24.36%
Gross Margin	35.9%	34.5%	35.4%	35.4%	32.7%	35.6%	33.5%	28.8%	30.5%	29.3%	30.5%	30.5%	30.5%	31.7%	31.9%	32.0%	32.2%	33.4%	99.1%	99.1%	99.11%
Operating Margin	24.0%	26.6%	23.5%	21.6%	20.9%	24.9%	17.8%	18.1%	17.8%	18.5%	18.1%	18.9%	18.2%	22.9%	18.0%	20.1%	21.5%	23.6%	19.2%	21.0%	21.00%
Net Margin	9.3%	11.1%	10.4%	8.2%	7.9%	8.8%	8.7%	6.4%	6.3%	7.6%	9.9%	7.9%	6.8%	10.7%	16.6%	8.1%	8.9%	10.0%	14.5%	9.4%	9.43%
EBITDA Margin	27.8%	29.4%	27.4%	25.5%	24.2%	28.0%	22.3%	20.9%	21.1%	21.1%	20.3%	20.9%	20.4%	24.4%	20.4%	22.0%	23.3%	25.1%	20.2%	21.9%	21.89%
FCF Margin	29.8%	11.9%	21.8%	27.6%	25.0%	23.3%	26.3%	26.4%	25.2%	37.9%	33.0%	32.9%	33.9%	35.3%	32.9%	30.9%	32.4%	28.0%	34.0%	35.1%	35.08%
OCF Margin	30.3%	12.5%	22.5%	28.2%	25.4%	23.7%	26.8%	26.8%	25.6%	38.3%	33.2%	33.1%	34.1%	35.6%	33.2%	32.0%	34.2%	30.7%	36.9%	37.8%	37.79%
ROE 3Y Avg	snapshot only																				78.97%
ROE 5Y Avg	snapshot only																				75.56%
ROA 3Y Avg	snapshot only																				9.75%
ROIC 3Y Avg	snapshot only																				81.56%
ROIC Economic	snapshot only																				50.78%
Cash ROA	snapshot only																				40.61%
Cash ROIC	snapshot only																				1.44%
CROIC	snapshot only																				1.33%
NOPAT Margin	snapshot only																				18.67%
Pretax Margin	snapshot only																				21.01%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				20.28%
SBC / Revenue	snapshot only																				9.97%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	26.10	28.19	15.35	17.73	17.04	21.36	23.09	21.10	25.54	31.13	27.02	44.59	54.69	52.45	39.17	44.56	43.29	26.72	21.42	21.66	15.444
P/S Ratio	3.06	3.02	1.56	1.75	1.62	1.89	1.94	1.64	1.88	2.21	2.05	3.55	4.39	4.72	4.10	4.66	4.66	2.81	2.21	2.29	1.879
P/B Ratio	39.35	24.89	12.45	14.86	11.59	10.45	11.91	12.05	10.78	10.41	15.02	34.41	37.12	37.69	41.00	42.68	33.72	15.61	14.66	13.85	11.793
P/FCF	10.28	25.43	7.19	6.34	6.50	8.08	7.38	6.23	7.48	5.82	6.19	10.79	12.96	13.36	12.48	15.05	14.35	10.02	6.51	6.53	6.529
P/OCF	10.11	24.11	6.97	6.20	6.40	7.97	7.24	6.13	7.37	5.77	6.16	10.74	12.87	13.28	12.36	14.57	13.61	9.15	6.00	6.06	6.060
EV/EBITDA	9.93	10.46	5.87	6.32	5.87	7.03	7.84	6.82	8.19	10.29	10.23	17.63	21.99	21.27	19.47	21.70	20.52	11.78	9.97	10.49	10.494
EV/Revenue	2.96	2.97	1.66	1.75	1.57	1.85	1.98	1.62	1.89	2.19	2.13	3.68	4.55	4.63	4.25	4.79	4.66	2.71	2.27	2.39	2.388
EV/EBIT	11.23	11.93	6.70	7.25	6.74	8.12	9.16	7.93	9.58	12.10	11.77	20.02	24.65	23.33	21.37	23.77	22.32	12.79	10.68	11.12	11.121
EV/FCF	9.94	25.07	7.64	6.33	6.29	7.93	7.52	6.14	7.49	5.76	6.46	11.17	13.41	13.11	12.92	15.47	14.37	9.66	6.69	6.81	6.807
Earnings Yield	3.8%	3.5%	6.5%	5.6%	5.9%	4.7%	4.3%	4.7%	3.9%	3.2%	3.7%	2.2%	1.8%	1.9%	2.6%	2.2%	2.3%	3.7%	4.7%	4.6%	4.62%
FCF Yield	9.7%	3.9%	13.9%	15.8%	15.4%	12.4%	13.6%	16.0%	13.4%	17.2%	16.1%	9.3%	7.7%	7.5%	8.0%	6.6%	7.0%	10.0%	15.4%	15.3%	15.32%
Price/Tangible Book	snapshot only																				37.401
EV/OCF	snapshot only																				6.318
EV/Gross Profit	snapshot only																				3.697
Acquirers Multiple	snapshot only																				11.121
Shareholder Yield	snapshot only																				2.22%
Graham Number	snapshot only																				$41.35

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	3.59	6.87	4.47	6.61	6.74	6.86	5.60	6.68	5.64	9.00	7.92	6.82	5.89	10.07	5.95	6.28	9.87	27.67	8.14	6.78	6.776
Quick Ratio	3.59	6.87	4.47	6.61	6.74	6.86	5.60	6.68	5.64	9.00	7.92	6.82	5.89	10.07	5.95	6.28	9.87	27.67	8.14	6.78	6.776
Debt/Equity	2.09	1.31	1.35	1.19	0.91	0.73	0.82	0.85	0.61	1.35	1.88	2.44	2.22	1.90	2.76	2.48	1.81	1.34	1.55	1.34	1.344
Net Debt/Equity	-1.27	-0.36	0.77	-0.03	-0.37	-0.20	0.23	-0.17	0.01	-0.10	0.64	1.21	1.29	-0.69	1.45	1.19	0.06	-0.56	0.41	0.59	0.589
Debt/Assets	0.15	0.16	0.18	0.15	0.13	0.13	0.14	0.12	0.10	0.23	0.25	0.23	0.23	0.22	0.29	0.27	0.24	0.22	0.27	0.24	0.239
Debt/EBITDA	0.54	0.56	0.60	0.51	0.48	0.50	0.53	0.49	0.47	1.35	1.22	1.21	1.27	1.09	1.26	1.22	1.10	1.05	1.02	0.98	0.977
Net Debt/EBITDA	-0.33	-0.15	0.34	-0.01	-0.19	-0.14	0.15	-0.10	0.01	-0.10	0.42	0.60	0.74	-0.40	0.67	0.59	0.03	-0.44	0.27	0.43	0.428
Interest Coverage	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	13.84	8.21	7.43	8.12	7.19	5.68	6.03	7.29	6.19	5.86	7.46	10.60	9.80	8.74	9.38	9.03	7.52	6.19	5.73	5.63	5.627
Cash Ratio	snapshot only																				2.533
Cash to Debt	snapshot only																				0.562
FCF to Debt	snapshot only																				1.578
Defensive Interval	snapshot only																				282.7 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.90	0.92	1.08	1.03	0.99	1.01	1.02	1.06	0.98	0.93	1.13	1.04	0.98	0.97	1.10	1.05	1.01	0.97	1.22	1.15	1.155
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	3.79	3.80	3.31	3.39	3.94	3.38	2.92	3.43	3.62	3.97	3.98	3.83	4.03	5.11	4.49	4.37	4.63	4.73	5.26	5.01	5.009
Payables Turnover	25.18	25.76	28.02	28.60	26.80	27.57	27.28	32.16	29.40	34.21	36.82	35.17	31.74	36.91	35.38	31.72	35.91	68.88	30.29	17.16	17.160
DSO	96	96	110	108	93	108	125	106	101	92	92	95	91	71	81	84	79	77	69	73	72.9 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	14	14	13	13	14	13	13	11	12	11	10	10	11	10	10	12	10	5	12	21	21.3 days
Cash Conversion Cycle	82	82	97	95	79	95	112	95	88	81	82	85	79	62	71	72	69	72	57	52	51.6 days
Fixed Asset Turnover	snapshot only																				4.543
Cash Velocity	snapshot only																				8.010
Capital Intensity	snapshot only																				0.931

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	2.2%	-5.7%	-2.6%	-4.0%	5.8%	3.4%	-5.1%	6.7%	4.3%	12.5%	31.0%	18.7%	21.7%	29.5%	16.0%	18.4%	23.2%	14.8%	21.4%	22.9%	22.91%
Net Income	33.0%	-9.7%	-16.1%	-20.2%	-14.1%	-14.7%	-21.9%	-15.9%	-19.2%	-9.6%	18.2%	21.3%	32.6%	64.3%	60.5%	55.3%	64.9%	34.0%	19.8%	24.4%	24.42%
EPS	-16.9%	-47.2%	35.4%	27.1%	36.1%	33.1%	-23.0%	-15.6%	-19.6%	-3.9%	12.9%	-25.9%	-20.9%	-7.3%	1.7%	54.1%	69.4%	1.1%	86.1%	88.8%	88.80%
FCF	-27.8%	-74.5%	-34.3%	-4.5%	-11.3%	1.0%	14.6%	1.9%	5.1%	82.9%	64.7%	48.0%	63.9%	20.6%	15.4%	11.3%	17.9%	-8.9%	25.6%	39.4%	39.38%
EBITDA	11.3%	-9.3%	-8.6%	-11.8%	-5.0%	-4.4%	-15.4%	-8.3%	-10.3%	-9.1%	8.4%	4.0%	9.3%	32.7%	21.3%	25.3%	35.4%	21.2%	27.1%	26.8%	26.77%
Op. Income	13.8%	-10.0%	-9.7%	-13.9%	-6.4%	-5.5%	-17.5%	-9.6%	-12.0%	-10.7%	10.1%	6.6%	14.1%	42.3%	27.2%	29.9%	39.5%	22.3%	30.1%	31.0%	31.05%
OCF Growth	snapshot only																				45.32%
Asset Growth	snapshot only																				16.17%
Equity Growth	snapshot only																				86.37%
Debt Growth	snapshot only																				1.13%
Shares Change	snapshot only																				-34.10%
Dividend Growth	snapshot only																				57.05%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	18.9%	19.6%	21.6%	18.8%	18.0%	12.6%	7.4%	8.5%	4.1%	3.1%	6.6%	6.7%	10.3%	14.6%	13.0%	14.4%	16.1%	18.7%	22.7%	20.0%	19.98%
Revenue 5Y	18.4%	14.7%	15.4%	14.3%	17.0%	15.5%	13.8%	15.4%	13.2%	14.7%	17.4%	16.3%	15.8%	15.8%	13.5%	12.4%	11.1%	10.2%	11.3%	12.1%	12.08%
EPS 3Y	—	54.7%	90.2%	81.3%	83.0%	54.6%	37.6%	8.7%	-3.1%	-12.3%	5.6%	-7.4%	-4.7%	5.9%	-4.0%	-1.2%	2.5%	23.1%	28.8%	29.2%	29.18%
EPS 5Y	—	—	—	—	49.6%	—	—	—	—	36.5%	43.0%	30.1%	31.3%	26.9%	24.5%	7.9%	4.0%	5.5%	17.4%	18.3%	18.26%
Net Income 3Y	—	57.5%	65.9%	69.1%	70.9%	45.2%	20.2%	9.9%	-2.6%	-11.4%	-8.2%	-6.6%	-2.7%	8.2%	14.0%	16.6%	20.9%	25.8%	31.4%	32.8%	32.83%
Net Income 5Y	—	—	—	—	54.0%	—	—	—	—	24.7%	33.3%	37.6%	39.8%	35.4%	26.9%	20.1%	15.1%	8.9%	8.3%	9.5%	9.48%
EBITDA 3Y	57.0%	57.6%	56.5%	47.4%	40.6%	24.0%	11.7%	6.6%	-1.8%	-7.6%	-5.8%	-5.6%	-2.4%	4.9%	3.6%	6.1%	9.9%	13.5%	18.7%	18.2%	18.23%
EBITDA 5Y	—	39.5%	42.0%	38.2%	49.6%	48.6%	46.1%	39.4%	26.9%	27.7%	28.6%	25.0%	22.2%	18.1%	12.8%	9.6%	7.0%	4.9%	5.2%	6.0%	5.96%
Gross Profit 3Y	32.7%	31.2%	32.1%	28.7%	26.5%	18.3%	10.6%	8.2%	2.3%	-1.9%	0.4%	0.5%	3.3%	9.4%	8.3%	10.3%	13.2%	16.0%	37.1%	51.1%	51.08%
Gross Profit 5Y	41.3%	24.3%	25.6%	24.4%	28.1%	27.0%	24.4%	22.6%	17.4%	17.4%	19.2%	18.2%	17.6%	16.4%	13.3%	11.7%	10.0%	8.5%	18.1%	25.9%	25.87%
Op. Income 3Y	56.5%	58.4%	61.4%	54.8%	49.2%	29.1%	13.9%	7.8%	-2.1%	-8.8%	-6.4%	-6.0%	-2.1%	6.3%	4.9%	7.8%	11.9%	15.8%	22.1%	22.0%	21.95%
Op. Income 5Y	—	44.4%	46.2%	39.9%	52.9%	51.7%	48.7%	40.3%	25.8%	27.4%	30.7%	29.0%	27.2%	22.3%	15.7%	11.6%	8.3%	5.7%	6.3%	7.1%	7.14%
FCF 3Y	25.3%	0.5%	19.8%	33.0%	46.2%	5.7%	6.4%	-1.2%	-12.4%	-1.7%	7.5%	13.0%	15.2%	64.9%	29.6%	18.8%	26.6%	26.2%	33.7%	31.9%	31.91%
FCF 5Y	61.2%	2.5%	28.8%	29.7%	24.1%	16.8%	23.3%	17.4%	12.9%	30.5%	26.6%	28.8%	40.0%	21.1%	18.0%	9.7%	5.4%	0.8%	12.5%	17.5%	17.45%
OCF 3Y	24.2%	0.3%	19.4%	31.9%	43.1%	4.7%	5.0%	-1.9%	-12.7%	-2.0%	7.3%	12.7%	14.8%	62.3%	28.7%	19.3%	28.2%	29.4%	36.5%	34.5%	34.53%
OCF 5Y	33.4%	1.2%	26.9%	28.7%	24.2%	16.9%	22.8%	16.6%	12.3%	29.1%	25.6%	27.7%	38.0%	20.2%	16.9%	9.6%	5.9%	2.3%	14.1%	18.9%	18.92%
Assets 3Y	22.8%	13.7%	7.9%	7.0%	7.6%	3.3%	3.0%	2.5%	1.4%	7.0%	11.1%	11.7%	13.1%	18.3%	13.2%	15.5%	17.2%	22.0%	17.7%	17.3%	17.33%
Assets 5Y	14.0%	10.8%	13.6%	12.7%	13.7%	13.5%	13.9%	15.3%	15.5%	16.4%	11.2%	12.1%	12.7%	11.4%	9.7%	8.4%	8.4%	10.2%	10.5%	11.6%	11.56%
Equity 3Y	—	—	—	86.6%	2.0%	80.7%	25.6%	5.9%	7.6%	16.6%	2.5%	-2.2%	26.9%	15.9%	4.7%	11.5%	15.5%	18.5%	19.6%	27.9%	27.91%
Book Value 3Y	—	—	—	100.0%	2.2%	92.3%	43.7%	4.7%	7.0%	15.4%	17.9%	-3.0%	24.4%	13.4%	-11.8%	-5.5%	-2.0%	16.0%	17.2%	24.4%	24.40%
Dividend 3Y	-16.2%	1.5%	1.9%	1.8%	1.9%	-27.5%	-23.7%	-35.3%	-36.2%	-1.3%	14.8%	-1.1%	-2.4%	-2.6%	-16.1%	-15.4%	-15.0%	-1.6%	-1.2%	-1.6%	-1.63%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.90	0.84	0.87	0.88	0.90	0.83	0.77	0.87	0.86	0.78	0.78	0.87	0.95	0.91	0.88	0.92	0.80	0.76	0.77	0.82	0.824
Earnings Stability	0.81	0.80	0.82	0.83	0.78	0.75	0.68	0.67	0.61	0.38	0.40	0.42	0.38	0.35	0.39	0.40	0.38	0.34	0.41	0.48	0.479
Margin Stability	0.70	0.83	0.83	0.82	0.81	0.81	0.82	0.85	0.88	0.88	0.89	0.89	0.89	0.92	0.93	0.94	0.95	0.93	0.80	0.63	0.628
Rev. Growth Consistency	1.00	0.00	0.00	0.00	1.00	0.50	0.00	0.50	1.00	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	1.00	0.00	0.00	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	0.87	0.96	0.94	0.92	0.94	0.94	0.91	0.94	0.92	0.96	0.93	0.91	0.87	0.50	0.50	0.50	0.50	0.86	0.92	0.90	0.902
Earnings Smoothness	0.72	0.90	0.82	0.78	0.85	0.84	0.75	0.83	0.79	0.90	0.83	0.81	0.72	0.51	0.54	0.57	0.51	0.71	0.82	0.78	0.782
ROE Trend	-0.62	0.03	0.13	0.14	-0.36	-0.33	-0.28	-0.29	-0.67	-0.35	-0.11	0.07	0.13	0.31	0.51	0.29	0.23	0.06	-0.12	-0.23	-0.225
Gross Margin Trend	0.06	0.03	0.02	0.01	-0.01	-0.01	-0.01	-0.03	-0.04	-0.05	-0.05	-0.04	-0.03	-0.02	-0.01	0.00	0.01	0.02	0.17	0.34	0.337
FCF Margin Trend	0.02	-0.24	-0.08	-0.04	-0.11	-0.04	-0.01	-0.01	-0.02	0.20	0.09	0.06	0.09	0.05	0.03	0.01	0.03	-0.09	0.01	0.03	0.032
Sustainable Growth Rate	96.6%	20.5%	15.2%	10.1%	7.2%	43.2%	39.8%	44.9%	33.4%	26.7%	43.5%	55.8%	47.6%	51.1%	81.4%	90.4%	79.3%	62.8%	76.8%	72.7%	72.75%
Internal Growth Rate	11.2%	2.7%	2.4%	1.4%	0.8%	6.9%	6.4%	6.2%	5.3%	4.8%	6.9%	6.7%	6.5%	7.7%	10.8%	10.2%	10.3%	9.6%	12.3%	12.0%	11.95%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	2.58	1.17	2.20	2.86	2.66	2.68	3.19	3.44	3.47	5.40	4.39	4.15	4.25	3.95	3.17	3.06	3.18	2.92	3.57	3.57	3.573
FCF/OCF	0.98	0.95	0.97	0.98	0.98	0.99	0.98	0.98	0.98	0.99	0.99	1.00	0.99	0.99	0.99	0.97	0.95	0.91	0.92	0.93	0.928
FCF/Net Income	snapshot only																				3.317
OCF/EBITDA	snapshot only																				1.661
CapEx/Revenue	0.5%	0.7%	0.7%	0.6%	0.4%	0.3%	0.5%	0.4%	0.4%	0.3%	0.2%	0.2%	0.3%	0.2%	0.3%	1.0%	1.8%	2.7%	2.9%	2.7%	2.71%
CapEx/Depreciation	snapshot only																				2.117
Accruals Ratio	-0.17	-0.02	-0.13	-0.19	-0.16	-0.15	-0.19	-0.20	-0.18	-0.29	-0.29	-0.26	-0.25	-0.26	-0.25	-0.23	-0.24	-0.20	-0.32	-0.31	-0.314
Sloan Accruals	snapshot only																				0.019
Cash Flow Adequacy	snapshot only																				9.343
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.2%	2.6%	5.1%	4.9%	5.4%	1.3%	1.3%	1.4%	1.2%	1.0%	0.9%	0.5%	0.4%	0.3%	0.4%	0.3%	0.3%	0.5%	0.6%	0.6%	0.72%
Dividend/Share	$0.12	$1.85	$3.12	$3.32	$3.50	$0.91	$0.91	$0.93	$0.92	$0.96	$0.87	$0.57	$0.54	$0.54	$0.54	$0.56	$0.56	$0.85	$0.87	$0.88	$1.00
Payout Ratio	4.2%	73.4%	78.9%	86.8%	92.0%	27.2%	29.9%	28.9%	30.1%	29.9%	25.2%	23.6%	22.4%	18.0%	15.5%	15.1%	13.7%	13.6%	13.3%	12.6%	12.59%
FCF Payout Ratio	1.6%	66.3%	37.0%	31.1%	35.1%	10.3%	9.6%	8.5%	8.8%	5.6%	5.8%	5.7%	5.3%	4.6%	4.9%	5.1%	4.5%	5.1%	4.0%	3.8%	3.80%
Total Payout Ratio	90.8%	1.7%	1.9%	1.9%	2.0%	1.5%	1.7%	1.8%	1.7%	1.7%	1.9%	1.9%	2.0%	1.9%	1.8%	1.8%	41.5%	16.2%	46.0%	48.1%	48.13%
Div. Increase Streak	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Chowder Number	0.03	15.21	16.08	16.99	17.94	-0.67	-0.69	-0.71	-0.72	0.00	0.00	-0.00	-0.01	-0.01	-0.01	0.00	0.01	0.02	0.03	0.04	0.041
Buyback Yield	3.3%	3.5%	7.1%	6.0%	6.3%	5.7%	6.3%	7.2%	5.5%	4.6%	6.0%	3.8%	3.3%	3.3%	4.2%	3.7%	0.6%	0.1%	1.5%	1.6%	1.64%
Net Buyback Yield	3.3%	3.5%	7.1%	6.0%	6.3%	5.7%	6.3%	7.2%	5.5%	4.6%	6.0%	3.8%	3.3%	3.3%	4.2%	3.7%	0.6%	0.1%	1.5%	1.6%	1.64%
Total Shareholder Return	3.5%	6.1%	12.2%	10.9%	11.7%	6.9%	7.6%	8.6%	6.7%	5.5%	6.9%	4.3%	3.7%	3.7%	4.6%	4.0%	1.0%	0.6%	2.1%	2.2%	2.22%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.49	0.48	0.47	0.47	0.47	0.45	0.46	0.45	0.44	0.46	0.48	0.49	0.49	0.50	0.58	0.57	0.55	0.53	0.50	0.50	0.503
Interest Burden (EBT/EBIT)	0.91	0.89	0.88	0.88	0.88	0.86	0.86	0.86	0.86	0.85	0.87	0.89	0.88	0.91	0.91	0.91	0.93	0.95	0.96	0.98	0.978
EBIT Margin	0.26	0.25	0.25	0.24	0.23	0.23	0.22	0.20	0.20	0.18	0.18	0.18	0.18	0.20	0.20	0.20	0.21	0.21	0.21	0.21	0.215
Asset Turnover	0.90	0.92	1.08	1.03	0.99	1.01	1.02	1.06	0.98	0.93	1.13	1.04	0.98	0.97	1.10	1.05	1.01	0.97	1.22	1.15	1.155
Equity Multiplier	9.56	7.87	6.55	7.57	9.48	6.68	6.66	7.66	6.63	5.78	6.77	8.85	7.82	7.11	8.34	9.72	8.46	7.15	7.02	6.81	6.814

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$2.79	$2.52	$3.96	$3.83	$3.80	$3.36	$3.05	$3.23	$3.06	$3.23	$3.45	$2.40	$2.42	$2.99	$3.50	$3.69	$4.10	$6.26	$6.52	$6.97	$6.97
Book Value/Share	$1.85	$2.85	$4.89	$4.57	$5.59	$6.86	$5.92	$5.66	$7.24	$9.65	$6.20	$3.10	$3.56	$4.16	$3.35	$3.85	$5.26	$10.71	$9.53	$10.90	$37.05
Tangible Book/Share	$-2.88	$-1.83	$-2.47	$-2.75	$-1.64	$-0.20	$-1.12	$-1.48	$0.23	$2.33	$-0.35	$-1.15	$-0.51	$-0.39	$-1.22	$-0.79	$0.65	$3.79	$2.62	$4.04	$4.04
Revenue/Share	$23.82	$23.55	$38.85	$38.76	$39.93	$38.02	$36.38	$41.48	$41.46	$45.47	$45.53	$30.09	$30.12	$33.22	$33.47	$35.34	$38.12	$59.53	$63.17	$65.91	$71.11
FCF/Share	$7.10	$2.79	$8.45	$10.71	$9.97	$8.87	$9.56	$10.95	$10.43	$17.25	$15.04	$9.90	$10.21	$11.74	$11.00	$10.93	$12.37	$16.69	$21.47	$23.12	$24.94
OCF/Share	$7.22	$2.95	$8.72	$10.95	$10.13	$9.00	$9.73	$11.12	$10.60	$17.41	$15.11	$9.95	$10.28	$11.81	$11.11	$11.30	$13.04	$18.28	$23.30	$24.91	$26.87
Cash/Share	$6.22	$4.76	$2.86	$5.58	$7.16	$6.42	$3.47	$5.75	$4.36	$14.02	$7.65	$3.81	$3.33	$10.77	$4.37	$4.94	$9.22	$20.35	$10.79	$8.23	$8.88
EBITDA/Share	$7.11	$6.70	$10.99	$10.73	$10.69	$10.00	$9.17	$9.86	$9.54	$9.66	$9.49	$6.27	$6.22	$7.24	$7.30	$7.80	$8.66	$13.69	$14.41	$14.99	$14.99
Debt/Share	$3.87	$3.73	$6.59	$5.44	$5.09	$5.03	$4.86	$4.79	$4.44	$13.03	$11.62	$7.57	$7.91	$7.89	$9.23	$9.55	$9.51	$14.38	$14.73	$14.65	$14.65
Net Debt/Share	$-2.35	$-1.03	$3.74	$-0.13	$-2.07	$-1.39	$1.38	$-0.96	$0.08	$-0.98	$3.97	$3.75	$4.58	$-2.88	$4.86	$4.61	$0.29	$-5.97	$3.94	$6.42	$6.42

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.939
Altman Z-Prime	snapshot only																				10.316
Piotroski F-Score	7	4	4	5	7	7	5	7	4	5	6	7	6	8	6	6	8	8	9	9	9
Beneish M-Score	-3.57	-2.37	-2.84	-3.37	-2.95	-3.01	-3.40	-2.95	-3.00	-3.62	-3.34	-3.51	-3.43	-3.38	-3.57	-3.51	-3.50	-3.40	-5.36	-3.89	-3.894
Ohlson O-Score	snapshot only																				-9.771
ROIC (Greenblatt)	snapshot only																				42.53%
Net-Net WC	snapshot only																				$-4.98
EVA	snapshot only																				$302693243.33

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AA+
Credit Score	91.80	91.24	91.82	92.39	95.61	95.38	95.14	94.65	95.55	90.02	89.38	89.57	89.53	89.37	89.66	89.62	90.75	91.36	89.23	91.68	91.678
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				2.059
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				89
Sector Credit Rank	snapshot only																				88

PJT 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