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

$36.32

+0.15 (+0.41%)

Weekly Expected Move ±2.9%

$33 $34 $35 $36 $37

NYSE · Utilities · Regulated Electric · Alpha Radar Sell · Power 36 · $27.3B mcap · 750M float · 1.15% daily turnover · Short 34% 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.

NO EDGE

38.6 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 5.3% · 5Y Avg: 3.2%

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. PPL has No discernible competitive edge (38.6/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 5.3% 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

$39

Low

$40

Avg Target

$40

High

Based on 2 analysts since May 8, 2026 earnings

Analyst Recommendations

Strong Buy: 1Buy: 20Hold: 8Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$42.40

Analysts5

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-11	BMO Capital	—	$41	$40	-1	+10.9%	$36.06
2026-05-11	Barclays	—	$37	$39	+2	+8.6%	$35.91
2026-04-21	Morgan Stanley	—	$42	$43	+1	+11.8%	$38.45
2026-04-20	Seaport Global	—	$28	$42	+14	+7.2%	$39.17
2026-04-13	Jefferies	—	$39	$48	+9	+21.3%	$39.58
2026-02-23	UBS	—	$36	$41	+5	+11.4%	$36.80
2026-02-20	Morgan Stanley	David Arcaro	$40	$42	+2	+11.9%	$37.55
2026-02-18	Mizuho Securities	Anthony Crowdell	$29	$39	+10	+3.8%	$37.57
2026-01-22	Barclays	—	$40	$37	-3	-0.5%	$37.18
2026-01-20	Wells Fargo	—	$45	$41	-4	+11.3%	$36.83
2025-12-17	UBS	Greg Orrill	$39	$36	-3	+5.9%	$33.98
2025-12-12	Wells Fargo	—	$43	$45	+2	+34.4%	$33.47
2025-11-20	Morgan Stanley	David Arcaro	$41	$40	-1	+12.7%	$35.49
2025-10-27	Wells Fargo	—	$32	$43	+11	+14.8%	$37.46
2025-10-22	Morgan Stanley	—	$38	$41	+3	+8.4%	$37.83
2025-10-21	BTIG	Alex Kania	Initiated	$44	—	+17.3%	$37.52
2025-10-21	BMO Capital	James Thalacker	Initiated	$41	—	+8.8%	$37.67
2025-10-14	Barclays	Nicholas Campanella	Initiated	$40	—	+6.8%	$37.44
2025-10-10	UBS	—	Initiated	$39	—	+5.6%	$36.94
2025-10-06	Evercore ISI	Nicholas Amicucci	$30	$43	+13	+15.7%	$37.15
2025-09-25	Morgan Stanley	—	$32	$38	+6	+5.1%	$36.16
2024-10-21	Jefferies	Paul Zimbardo	$38	$39	+1	+19.4%	$32.66
2024-09-19	Jefferies	Paul Zimbardo	Initiated	$38	—	+19.5%	$31.79
2024-08-29	Bank of America Securities	Paul Cole	$33	$34	+1	+8.5%	$31.34
2024-06-10	Argus Research	Jacob Kilstein	$30	$33	+3	+17.1%	$28.18
2024-05-28	Morgan Stanley	David Arcaro	$26	$32	+6	+11.7%	$28.64
2024-05-02	Wells Fargo	Neil Kalton	$31	$32	+1	+14.3%	$28.00
2024-03-08	Argus Research	Jacob Kilstein	Initiated	$30	—	+10.4%	$27.18
2023-08-03	Seaport Global	Angie Storozynski	Initiated	$28	—	+9.3%	$26.08
2022-11-11	Morgan Stanley	—	$32	$26	-6	-5.2%	$27.41
2022-08-15	Bank of America Securities	Paul Zimbardo	Initiated	$33	—	+9.1%	$30.24
2022-07-26	Mizuho Securities	Anthony Crowdell	Initiated	$29	—	+4.1%	$27.85
2022-07-07	Evercore ISI	Greg Gordon	Initiated	$30	—	+10.9%	$27.05
2022-04-26	Credit Suisse	—	Initiated	$33	—	+10.9%	$29.76
2022-04-20	Morgan Stanley	—	Initiated	$32	—	+6.2%	$30.12
2022-03-09	Wolfe Research	Steve Fleishman	Initiated	$30	—	+12.9%	$26.58
2022-02-21	Wells Fargo	Neil Kalton	Initiated	$31	—	+15.6%	$26.81
2021-09-09	Citigroup	Ryan Levine	Initiated	$33	—	+13.9%	$28.97

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.

C+

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. PPL receives an overall rating of C+. Areas of concern: DCF (1/5), D/E (2/5), P/E (2/5), P/B (2/5).

Rating Change History

Date	From	To
2026-05-11	B-	C+
2026-05-06	B	B-
2026-05-04	B-	B
2026-04-01	C+	B-
2026-02-27	B-	C+
2026-02-20	C+	B-
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.

★ ★ ★ ★ ★ 43 Grade A

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. PPL scores highest in Momentum (88/100) and lowest in Safety (15/100). An overall grade of A places PPL 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

1.03

Distress Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.20

Unlikely Manipulator

Ohlson O-Score

-7.43

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

B+

Score: 31.4/100

Trend: Stable

Earnings Quality

100/100

OCF/NI: 2.19x

Accruals: -3.4%

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. PPL scores 1.03, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. 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. PPL 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. PPL's score of -2.20 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. PPL's implied 0.1% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. PPL receives an estimated rating of B+ (score: 31.4/100), 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). PPL'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

22.40x

PEG

1.04x

P/S

2.93x

P/B

1.82x

P/FCF

-17.83x

P/OCF

10.82x

EV/EBITDA

12.53x

EV/Revenue

5.07x

EV/EBIT

20.41x

EV/FCF

-29.09x

Earnings Yield

4.21%

FCF Yield

-5.61%

Shareholder Yield

2.79%

Graham Number

$26.68

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 22.4x earnings, PPL commands a growth premium. Graham's intrinsic value formula yields $26.68 per share, 36% 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

0.804

NI / EBT

Interest Burden

0.656

EBT / EBIT

EBIT Margin

0.248

EBIT / Rev

Asset Turnover

0.216

Rev / Assets

Equity Multiplier

2.981

Assets / Equity

ROE

8.4%

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. PPL's ROE of 8.4% is driven by a balanced combination of operating margin, asset efficiency, and leverage.

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

15.64%

Fair P/E

39.78x

Intrinsic Value

$64.05

Price/Value

0.60x

Margin of Safety

40.36%

Premium

-40.36%

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 PPL's realized 15.6% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $64.05, PPL appears undervalued with a 40% margin of safety. The adjusted fair P/E of 39.8x compares to the current market P/E of 22.4x.

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

$36.33

Median 1Y

$37.32

5th Pctile

$24.84

95th Pctile

$56.06

Ann. Volatility

24.6%

Analyst Target

$42.40

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
Vincent Sorgi President and CEO	$1,238,060	$7,865,249	$13,221,331
Joseph P. Bergstein, Jr. EVP and CFO	$724,777	$1,997,817	$4,864,120
David J. Bonenberger EVP and COO-Utilities	$544,021	$1,936,087	$3,983,246
Francis X. Sullivan Former EVP and COO	$202,082	$1,508,198	$3,500,956
Wendy E. Stark EVP-Utilities and CLO	$662,231	$1,545,413	$2,976,097
Dean A. Del Vecchio EVP and CTIO	$668,975	$1,488,712	$2,899,721

CEO Pay Ratio

Insufficient data for pay ratio.

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

300

-95.5% YoY

Revenue / Employee

$30,140,000

Rev: $9,042,000,000

Profit / Employee

$3,936,667

NI: $1,181,000,000

SGA / Employee

—

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	-9.5%	-10.0%	-10.9%	4.7%	5.4%	5.2%	5.5%	5.6%	5.5%	5.9%	5.3%	5.5%	6.0%	5.9%	6.3%	7.1%	7.1%	7.8%	8.2%	8.4%	8.42%
ROA	-2.7%	-2.8%	-3.6%	1.6%	1.8%	1.7%	2.1%	2.2%	2.1%	2.3%	1.9%	2.0%	2.2%	2.1%	2.2%	2.5%	2.5%	2.7%	2.7%	2.8%	2.82%
ROIC	0.7%	1.5%	0.2%	1.0%	5.3%	4.9%	3.9%	4.0%	4.1%	4.4%	4.5%	4.6%	4.9%	4.8%	4.5%	4.9%	4.9%	5.3%	5.2%	5.3%	5.32%
ROCE	5.3%	5.3%	4.7%	4.8%	4.7%	4.4%	4.2%	4.4%	4.5%	4.8%	4.4%	4.5%	4.9%	4.9%	4.9%	5.3%	5.3%	5.7%	5.6%	5.7%	5.68%
Gross Margin	45.7%	50.1%	42.7%	44.1%	35.5%	35.3%	32.6%	38.1%	38.8%	41.7%	39.2%	41.2%	42.6%	40.7%	36.3%	44.4%	41.0%	44.7%	25.8%	31.0%	30.99%
Operating Margin	21.0%	28.5%	20.7%	25.5%	14.3%	16.0%	14.7%	20.6%	16.7%	21.4%	19.2%	23.7%	20.7%	20.7%	17.1%	27.1%	20.0%	25.4%	21.0%	26.6%	26.59%
Net Margin	1.5%	13.7%	9.0%	15.3%	7.0%	8.2%	8.3%	11.8%	6.1%	11.3%	5.6%	13.3%	10.1%	10.4%	8.0%	16.5%	9.0%	14.2%	11.7%	16.3%	16.29%
EBITDA Margin	45.1%	47.4%	39.0%	41.1%	33.4%	31.8%	29.8%	35.5%	35.4%	38.6%	31.2%	39.4%	40.6%	38.5%	33.6%	41.9%	38.6%	42.4%	39.8%	40.7%	40.68%
FCF Margin	14.5%	7.0%	5.1%	3.0%	-4.4%	-3.2%	-5.4%	-6.7%	-7.4%	-6.0%	-7.6%	-10.7%	-7.3%	-7.9%	-5.5%	-5.0%	-9.7%	-12.7%	-15.5%	-17.4%	-17.42%
OCF Margin	48.5%	39.8%	39.3%	34.8%	26.7%	25.4%	21.9%	19.4%	18.4%	21.8%	21.2%	19.6%	23.8%	23.4%	27.7%	29.7%	27.3%	28.9%	29.1%	28.7%	28.70%
ROE 3Y Avg	snapshot only																				6.91%
ROE 5Y Avg	snapshot only																				6.17%
ROA 3Y Avg	snapshot only																				2.35%
ROIC 3Y Avg	snapshot only																				3.38%
ROIC Economic	snapshot only																				5.17%
Cash ROA	snapshot only																				5.91%
Cash ROIC	snapshot only																				8.06%
CROIC	snapshot only																				-4.89%
NOPAT Margin	snapshot only																				18.92%
Pretax Margin	snapshot only																				16.28%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				0.00%
SBC / Revenue	snapshot only																				0.00%

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	-14.62	-13.95	-13.26	29.23	24.21	23.88	25.71	24.29	23.56	19.73	25.30	25.22	23.21	28.55	26.24	26.27	25.07	25.12	22.10	23.73	22.399
P/S Ratio	2.99	2.97	3.39	3.05	2.74	2.36	2.46	2.19	2.07	1.88	2.25	2.34	2.36	2.84	2.75	3.02	2.81	3.06	2.89	3.11	2.934
P/B Ratio	1.37	1.38	1.43	1.35	1.29	1.22	1.40	1.34	1.29	1.16	1.34	1.38	1.40	1.69	1.66	1.86	1.76	1.95	1.75	1.94	1.818
P/FCF	20.60	42.28	66.08	102.78	-62.28	-74.30	-45.73	-32.79	-27.89	-31.37	-29.63	-21.91	-32.38	-35.91	-50.11	-60.65	-28.97	-24.15	-18.63	-17.83	-17.832
P/OCF	6.16	7.46	8.65	8.77	10.27	9.27	11.23	11.25	11.26	8.64	10.65	11.94	9.93	12.13	9.96	10.17	10.29	10.58	9.93	10.82	10.821
EV/EBITDA	11.36	11.43	10.61	10.01	9.78	9.52	12.52	11.68	11.10	10.08	11.62	11.60	11.24	12.51	12.39	12.72	12.25	12.47	12.04	12.53	12.533
EV/Revenue	5.51	5.44	4.71	4.31	3.92	3.43	4.22	3.81	3.67	3.50	4.09	4.21	4.21	4.68	4.70	4.92	4.69	4.89	4.91	5.07	5.067
EV/EBIT	19.13	19.25	18.95	17.67	17.32	17.73	23.32	21.67	20.64	18.26	21.38	21.17	19.97	22.19	21.47	21.40	20.64	20.45	19.46	20.41	20.410
EV/FCF	37.98	77.55	91.80	145.21	-89.08	-108.24	-78.37	-57.17	-49.46	-58.35	-53.79	-39.33	-57.75	-59.23	-85.59	-98.94	-48.27	-38.67	-31.66	-29.09	-29.092
Earnings Yield	-6.8%	-7.2%	-7.5%	3.4%	4.1%	4.2%	3.9%	4.1%	4.2%	5.1%	4.0%	4.0%	4.3%	3.5%	3.8%	3.8%	4.0%	4.0%	4.5%	4.2%	4.21%
FCF Yield	4.9%	2.4%	1.5%	1.0%	-1.6%	-1.3%	-2.2%	-3.0%	-3.6%	-3.2%	-3.4%	-4.6%	-3.1%	-2.8%	-2.0%	-1.6%	-3.5%	-4.1%	-5.4%	-5.6%	-5.61%
PEG Ratio	snapshot only																				1.043
Price/Tangible Book	snapshot only																				2.350
EV/OCF	snapshot only																				17.653
EV/Gross Profit	snapshot only																				14.395
Acquirers Multiple	snapshot only																				21.537
Shareholder Yield	snapshot only																				2.79%
Graham Number	snapshot only																				$26.68

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	1.39	1.39	2.16	2.16	2.16	2.16	0.75	0.75	0.75	0.75	0.88	0.88	0.88	0.88	0.86	0.86	0.86	0.86	0.86	0.86	0.865
Quick Ratio	1.37	1.37	2.02	2.02	2.02	2.02	0.63	0.63	0.63	0.63	0.73	0.73	0.73	0.73	0.71	0.71	0.71	0.71	0.74	0.74	0.744
Debt/Equity	1.19	1.19	0.82	0.82	0.82	0.82	1.02	1.02	1.02	1.02	1.12	1.12	1.12	1.12	1.19	1.19	1.19	1.19	1.30	1.30	1.300
Net Debt/Equity	1.15	1.15	0.56	0.56	0.56	0.56	1.00	1.00	1.00	1.00	1.10	1.10	1.10	1.10	1.17	1.17	1.17	1.17	1.23	1.23	1.227
Debt/Assets	0.33	0.33	0.34	0.34	0.34	0.34	0.38	0.38	0.38	0.38	0.40	0.40	0.40	0.40	0.41	0.41	0.41	0.41	0.43	0.43	0.428
Debt/EBITDA	5.35	5.35	4.36	4.29	4.32	4.38	5.35	5.11	4.97	4.78	5.33	5.25	5.04	5.03	5.23	5.01	4.99	4.77	5.25	5.14	5.139
Net Debt/EBITDA	5.20	5.20	2.97	2.93	2.94	2.99	5.21	4.98	4.84	4.66	5.22	5.14	4.94	4.93	5.14	4.92	4.90	4.68	4.96	4.85	4.851
Interest Coverage	1.69	1.66	1.57	1.69	2.83	2.92	2.81	2.66	2.52	2.57	2.39	2.39	2.49	2.42	2.51	2.66	2.61	2.73	2.82	2.75	2.749
Equity Multiplier	3.60	3.60	2.42	2.42	2.42	2.42	2.72	2.72	2.72	2.72	2.82	2.82	2.82	2.82	2.92	2.92	2.92	2.92	3.04	3.04	3.040
Cash Ratio	snapshot only																				0.239
Debt Service Coverage	snapshot only																				4.477
Cash to Debt	snapshot only																				0.056
FCF to Debt	snapshot only																				-0.084
Defensive Interval	snapshot only																				963.4 days

Efficiency & Turnover

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Asset Turnover	0.13	0.13	0.14	0.15	0.16	0.17	0.22	0.24	0.24	0.24	0.22	0.21	0.21	0.21	0.21	0.22	0.22	0.22	0.21	0.22	0.216
Inventory Turnover	9.27	9.57	9.84	10.59	11.85	13.86	13.11	14.41	14.47	13.97	10.62	10.33	10.25	10.32	9.98	10.05	10.28	10.30	10.38	11.37	11.365
Receivables Turnover	5.84	5.94	6.45	6.76	7.22	7.91	6.76	7.30	7.41	7.33	6.93	6.84	6.89	6.91	7.06	7.23	7.35	7.49	5.81	5.99	5.985
Payables Turnover	3.46	3.57	4.31	4.64	5.19	6.07	5.34	5.86	5.89	5.69	4.37	4.25	4.22	4.25	4.41	4.44	4.54	4.55	4.00	4.38	4.381
DSO	63	61	57	54	51	46	54	50	49	50	53	53	53	53	52	50	50	49	63	61	61.0 days
DIO	39	38	37	34	31	26	28	25	25	26	34	35	36	35	37	36	36	35	35	32	32.1 days
DPO	106	102	85	79	70	60	68	62	62	64	84	86	87	86	83	82	80	80	91	83	83.3 days
Cash Conversion Cycle	-4	-3	9	10	11	12	13	13	12	12	3	3	2	2	5	5	5	4	7	10	9.8 days
Fixed Asset Turnover	snapshot only																				0.258
Operating Cycle	snapshot only																				93.1 days
Cash Velocity	snapshot only																				8.576
Capital Intensity	snapshot only																				4.858

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	-7.2%	2.8%	-4.1%	-0.4%	5.9%	14.0%	36.6%	40.7%	33.8%	20.8%	5.2%	-3.9%	-4.7%	-3.4%	1.8%	5.6%	6.6%	8.4%	6.9%	7.5%	7.52%
Net Income	-1.7%	-1.9%	-2.0%	1.7%	1.6%	1.5%	1.5%	21.3%	3.8%	16.7%	-2.1%	-0.8%	10.4%	0.9%	20.0%	30.6%	17.6%	32.5%	33.0%	22.5%	22.51%
EPS	-1.7%	-1.9%	-2.0%	1.7%	1.6%	1.6%	1.5%	21.1%	3.6%	16.5%	-2.3%	-0.9%	10.2%	0.6%	19.6%	30.1%	17.1%	31.8%	32.3%	20.0%	19.96%
FCF	9.0%	1.1%	-37.6%	-69.6%	-1.3%	-1.5%	-2.4%	-4.2%	-1.3%	-1.3%	-48.7%	-54.1%	6.4%	-27.4%	26.4%	50.9%	-42.0%	-73.4%	-2.0%	-2.8%	-2.76%
EBITDA	-15.6%	-2.6%	-14.2%	-13.3%	-12.4%	-13.7%	3.5%	6.7%	10.3%	16.3%	9.9%	6.7%	8.0%	4.2%	9.8%	12.7%	9.0%	13.6%	14.7%	12.3%	12.32%
Op. Income	-16.6%	-4.3%	-25.5%	-23.1%	-21.4%	-26.0%	-3.5%	-3.1%	3.1%	17.1%	18.6%	18.3%	19.1%	11.2%	6.7%	11.7%	7.2%	15.8%	22.5%	17.0%	16.98%
OCF Growth	snapshot only																				3.97%
Asset Growth	snapshot only																				10.17%
Equity Growth	snapshot only																				5.71%
Debt Growth	snapshot only																				15.14%
Shares Change	snapshot only																				2.13%
Dividend Growth	snapshot only																				6.05%

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	-7.6%	-7.1%	-9.4%	-7.8%	-5.6%	-2.9%	0.6%	6.2%	9.5%	12.3%	11.3%	10.4%	10.5%	10.0%	13.5%	12.6%	10.8%	8.2%	4.6%	3.0%	2.95%
Revenue 5Y	-3.9%	-3.6%	-5.1%	-4.0%	-2.6%	-0.7%	1.2%	2.3%	2.3%	2.0%	1.3%	1.2%	1.4%	1.3%	1.7%	4.0%	6.0%	8.2%	8.4%	8.9%	8.87%
EPS 3Y	—	—	—	-30.1%	-25.6%	-27.2%	-23.8%	-24.2%	-23.0%	-18.0%	-19.3%	—	—	—	—	16.0%	10.2%	15.6%	15.6%	15.6%	15.64%
EPS 5Y	—	—	—	-20.3%	-16.0%	-15.5%	-8.9%	-9.3%	-12.4%	-12.0%	-16.8%	-16.4%	-14.0%	-14.6%	-12.3%	-10.9%	-10.0%	-6.1%	-3.6%	—	—
Net Income 3Y	—	—	—	-29.9%	-25.4%	-27.0%	-24.3%	-25.2%	-24.0%	-19.1%	-20.4%	—	—	—	—	16.3%	10.5%	16.0%	16.0%	16.6%	16.65%
Net Income 5Y	—	—	—	-19.1%	-14.8%	-14.3%	-7.7%	-8.2%	-11.5%	-11.3%	-16.5%	-16.2%	-13.8%	-14.4%	-12.6%	-11.5%	-10.7%	-6.7%	-4.3%	—	—
EBITDA 3Y	-11.8%	-12.5%	-16.5%	-16.4%	-15.9%	-16.9%	-15.6%	-11.1%	-6.6%	-0.8%	-0.8%	-0.4%	1.4%	1.5%	7.7%	8.7%	9.1%	11.3%	11.5%	10.6%	10.56%
EBITDA 5Y	-6.7%	-7.0%	-10.4%	-9.6%	-8.4%	-8.3%	-7.4%	-7.0%	-7.9%	-7.6%	-7.9%	-7.8%	-6.6%	-7.0%	-6.2%	-3.3%	-0.8%	3.0%	4.2%	4.6%	4.58%
Gross Profit 3Y	-10.3%	-10.0%	-14.0%	-13.0%	-12.9%	-13.5%	-12.8%	-8.4%	-4.1%	0.4%	0.6%	0.8%	2.3%	2.0%	7.7%	8.8%	8.9%	10.5%	6.9%	2.7%	2.74%
Gross Profit 5Y	-4.8%	-5.1%	-8.7%	-8.1%	-7.8%	-7.7%	-7.4%	-7.1%	-6.6%	-5.9%	-5.1%	-4.7%	-4.2%	-4.6%	-4.9%	-2.0%	0.2%	3.3%	1.9%	0.3%	0.31%
Op. Income 3Y	-15.6%	-15.2%	-20.7%	-19.3%	-19.6%	-21.7%	-21.5%	-17.0%	-12.2%	-6.1%	-5.2%	-4.1%	-1.2%	-1.2%	6.9%	8.6%	9.6%	14.7%	15.8%	15.6%	15.61%
Op. Income 5Y	-8.5%	-9.2%	-14.1%	-13.3%	-13.2%	-14.0%	-14.1%	-14.1%	-13.4%	-12.0%	-10.6%	-9.6%	-8.6%	-9.0%	-9.3%	-5.5%	-2.9%	1.3%	2.2%	2.9%	2.86%
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	-0.3%	-5.3%	-7.0%	-8.2%	-12.3%	-10.3%	-10.7%	-14.4%	-15.7%	-12.5%	-13.8%	-16.0%	-12.9%	-7.8%	1.0%	6.8%	11.7%	12.9%	15.0%	17.3%	17.26%
OCF 5Y	4.0%	-2.3%	-4.7%	-3.1%	-7.2%	-5.7%	-6.8%	-10.5%	-11.9%	-8.5%	-9.0%	-10.0%	-5.2%	-4.9%	-0.7%	-0.6%	-1.9%	-1.4%	-0.9%	-0.3%	-0.33%
Assets 3Y	5.1%	5.1%	-8.5%	-8.5%	-8.5%	-8.5%	-6.1%	-6.1%	-6.1%	-6.1%	-6.6%	-6.6%	-6.6%	-6.6%	7.3%	7.3%	7.3%	7.3%	6.1%	6.1%	6.14%
Assets 5Y	4.1%	4.1%	-2.8%	-2.8%	-2.8%	-2.8%	-1.8%	-1.8%	-1.8%	-1.8%	-2.0%	-2.0%	-2.0%	-2.0%	-2.1%	-2.1%	-2.1%	-2.1%	-1.2%	-1.2%	-1.22%
Equity 3Y	7.5%	7.5%	5.6%	5.6%	5.6%	5.6%	2.3%	2.3%	2.3%	2.3%	1.4%	1.4%	1.4%	1.4%	0.9%	0.9%	0.9%	0.9%	2.3%	2.3%	2.26%
Book Value 3Y	4.2%	4.7%	4.6%	5.3%	5.3%	5.3%	3.1%	3.7%	3.7%	3.8%	2.8%	2.7%	2.7%	2.7%	1.2%	0.6%	0.6%	0.5%	1.9%	1.4%	1.38%
Dividend 3Y	-1.9%	-2.0%	-0.8%	-0.6%	-5.4%	-10.1%	-14.3%	-18.7%	-13.3%	-8.3%	-2.3%	4.3%	3.3%	3.3%	2.3%	2.1%	1.9%	1.8%	1.7%	1.1%	1.10%

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	0.55	0.50	0.58	0.70	0.60	0.20	0.04	0.00	0.02	0.06	0.07	0.11	0.16	0.20	0.21	0.47	0.71	0.90	0.93	0.84	0.840
Earnings Stability	0.41	0.46	0.43	0.36	0.33	0.34	0.27	0.19	0.19	0.20	0.24	0.14	0.07	0.06	0.04	0.00	0.02	0.05	0.08	0.68	0.682
Margin Stability	0.97	0.96	0.93	0.92	0.90	0.86	0.83	0.82	0.82	0.82	0.82	0.82	0.83	0.82	0.82	0.83	0.85	0.86	0.84	0.82	0.824
Rev. Growth Consistency	0.00	0.50	0.00	0.00	0.50	1.00	0.50	0.50	1.00	1.00	1.00	0.00	0.00	0.00	1.00	0.50	0.50	0.50	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	1.00	0.96	1.00	0.92	0.88	0.93	0.87	0.87	0.91	0.910
Earnings Smoothness	—	—	—	—	—	—	—	0.81	0.96	0.85	0.98	0.99	0.90	0.99	0.82	0.73	0.84	0.72	0.72	0.80	0.798
ROE Trend	-0.24	-0.24	-0.23	0.01	0.03	0.04	0.05	0.07	0.07	0.08	0.08	0.00	0.01	0.00	0.01	0.02	0.01	0.02	0.02	0.02	0.019
Gross Margin Trend	-0.02	-0.03	-0.08	-0.08	-0.10	-0.13	-0.14	-0.14	-0.11	-0.08	-0.02	-0.00	0.02	0.03	0.02	0.03	0.02	0.02	-0.01	-0.05	-0.055
FCF Margin Trend	0.19	0.09	0.05	0.00	-0.11	-0.08	-0.12	-0.13	-0.12	-0.08	-0.07	-0.09	-0.01	-0.03	0.01	0.04	-0.02	-0.06	-0.09	-0.10	-0.096
Sustainable Growth Rate	—	—	—	-4.7%	-2.6%	-1.8%	-0.2%	0.8%	0.6%	0.9%	0.3%	0.4%	0.8%	0.6%	1.0%	1.7%	1.5%	2.2%	2.7%	2.9%	2.85%
Internal Growth Rate	—	—	—	—	—	—	—	0.3%	0.2%	0.4%	0.1%	0.1%	0.3%	0.2%	0.4%	0.6%	0.5%	0.8%	0.9%	1.0%	0.97%

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	-2.37	-1.87	-1.53	3.33	2.36	2.58	2.29	2.16	2.09	2.29	2.38	2.11	2.34	2.35	2.64	2.58	2.44	2.37	2.23	2.19	2.193
FCF/OCF	0.30	0.18	0.13	0.09	-0.16	-0.12	-0.25	-0.34	-0.40	-0.28	-0.36	-0.54	-0.31	-0.34	-0.20	-0.17	-0.36	-0.44	-0.53	-0.61	-0.607
FCF/Net Income	snapshot only																				-1.331
OCF/EBITDA	snapshot only																				0.710
CapEx/Revenue	34.0%	32.8%	34.1%	31.8%	31.1%	28.6%	27.3%	26.1%	25.8%	27.8%	28.8%	30.3%	31.1%	31.3%	33.1%	34.7%	37.0%	41.5%	44.6%	46.1%	46.12%
CapEx/Depreciation	snapshot only																				2.956
Accruals Ratio	-0.09	-0.08	-0.09	-0.04	-0.02	-0.03	-0.03	-0.03	-0.02	-0.03	-0.03	-0.02	-0.03	-0.03	-0.04	-0.04	-0.04	-0.04	-0.03	-0.03	-0.034
Sloan Accruals	snapshot only																				-0.037
Cash Flow Adequacy	snapshot only																				0.524
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	7.0%	6.9%	6.5%	6.8%	6.2%	5.6%	4.0%	3.5%	3.8%	4.3%	3.8%	3.7%	3.7%	3.1%	3.2%	2.9%	3.1%	2.9%	3.0%	2.8%	3.04%
Dividend/Share	$1.66	$1.66	$1.71	$1.72	$1.48	$1.27	$1.07	$0.88	$0.92	$0.94	$0.95	$0.96	$0.98	$0.99	$1.01	$1.03	$1.04	$1.05	$1.07	$1.06	$1.10
Payout Ratio	—	—	—	2.0%	1.5%	1.3%	1.0%	84.9%	89.6%	84.8%	95.1%	93.2%	86.1%	89.2%	84.1%	76.4%	78.1%	71.7%	67.2%	66.1%	66.12%
FCF Payout Ratio	1.4%	2.9%	4.3%	7.0%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	3.6%	2.9%	2.4%	1.0%	84.9%	89.6%	84.8%	95.1%	93.2%	86.1%	89.2%	84.1%	76.4%	78.1%	71.7%	67.2%	66.1%	66.12%
Div. Increase Streak	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1
Chowder Number	0.11	0.09	0.07	0.06	-0.08	-0.21	-0.34	-0.45	-0.34	-0.22	-0.07	0.13	0.10	0.09	0.09	0.10	0.10	0.09	0.09	0.09	0.088
Buyback Yield	0.0%	1.5%	5.1%	5.4%	5.7%	4.3%	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%
Net Buyback Yield	-0.0%	1.5%	5.1%	5.4%	5.6%	4.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-1.5%	-1.4%	-1.39%
Total Shareholder Return	7.0%	8.4%	11.6%	12.2%	11.8%	9.9%	4.0%	3.5%	3.8%	4.3%	3.8%	3.7%	3.7%	3.1%	3.2%	2.9%	3.1%	2.9%	1.5%	1.4%	1.40%

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)	-1.73	-1.89	-2.84	1.04	0.77	0.78	0.83	0.82	0.82	0.82	0.80	0.80	0.81	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.804
Interest Burden (EBT/EBIT)	0.41	0.40	0.36	0.41	0.65	0.66	0.64	0.62	0.60	0.61	0.58	0.58	0.60	0.59	0.60	0.62	0.62	0.63	0.65	0.66	0.656
EBIT Margin	0.29	0.28	0.25	0.24	0.23	0.19	0.18	0.18	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.25	0.248
Asset Turnover	0.13	0.13	0.14	0.15	0.16	0.17	0.22	0.24	0.24	0.24	0.22	0.21	0.21	0.21	0.21	0.22	0.22	0.22	0.21	0.22	0.216
Equity Multiplier	3.56	3.56	3.00	3.00	3.00	3.00	2.57	2.57	2.57	2.57	2.77	2.77	2.77	2.77	2.87	2.87	2.87	2.87	2.98	2.98	2.981

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)	$-1.62	$-1.72	$-1.98	$0.86	$0.99	$0.95	$1.02	$1.04	$1.03	$1.11	$1.00	$1.03	$1.14	$1.11	$1.20	$1.34	$1.33	$1.47	$1.58	$1.61	$1.61
Book Value/Share	$17.38	$17.37	$18.35	$18.64	$18.63	$18.62	$18.87	$18.86	$18.85	$18.85	$18.86	$18.86	$18.84	$18.83	$19.00	$18.99	$18.96	$18.91	$19.97	$19.65	$19.98
Tangible Book/Share	$15.99	$15.98	$16.94	$17.20	$17.19	$17.18	$15.39	$15.39	$15.38	$15.38	$15.41	$15.40	$15.39	$15.38	$15.54	$15.53	$15.51	$15.47	$16.52	$16.25	$16.25
Revenue/Share	$7.95	$8.09	$7.73	$8.24	$8.79	$9.63	$10.71	$11.57	$11.73	$11.61	$11.25	$11.10	$11.17	$11.19	$11.42	$11.68	$11.86	$12.06	$12.13	$12.30	$12.39
FCF/Share	$1.15	$0.57	$0.40	$0.24	$-0.39	$-0.31	$-0.58	$-0.77	$-0.87	$-0.70	$-0.86	$-1.19	$-0.81	$-0.89	$-0.63	$-0.58	$-1.15	$-1.53	$-1.88	$-2.14	$-2.16
OCF/Share	$3.86	$3.22	$3.04	$2.86	$2.35	$2.45	$2.35	$2.25	$2.16	$2.53	$2.38	$2.18	$2.66	$2.62	$3.16	$3.47	$3.24	$3.48	$3.53	$3.53	$3.56
Cash/Share	$0.57	$0.57	$4.78	$4.85	$4.85	$4.84	$0.48	$0.48	$0.48	$0.48	$0.45	$0.45	$0.45	$0.45	$0.41	$0.41	$0.41	$0.41	$1.46	$1.43	$1.66
EBITDA/Share	$3.85	$3.85	$3.44	$3.55	$3.52	$3.47	$3.61	$3.78	$3.88	$4.03	$3.96	$4.03	$4.18	$4.19	$4.33	$4.52	$4.54	$4.73	$4.94	$4.97	$4.97
Debt/Share	$20.61	$20.60	$14.99	$15.23	$15.21	$15.21	$19.29	$19.29	$19.27	$19.27	$21.13	$21.12	$21.10	$21.09	$22.68	$22.67	$22.63	$22.58	$25.97	$25.56	$25.56
Net Debt/Share	$20.03	$20.02	$10.22	$10.38	$10.37	$10.36	$18.81	$18.80	$18.79	$18.79	$20.68	$20.67	$20.65	$20.64	$22.27	$22.26	$22.22	$22.17	$24.51	$24.12	$24.12

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.029
Altman Z-Prime	snapshot only																				1.486
Piotroski F-Score	4	5	5	7	7	7	7	6	6	7	7	6	7	5	5	7	6	7	7	7	7
Beneish M-Score	-3.83	-4.08	-2.57	-2.77	-2.35	-2.25	-2.22	-1.80	-1.65	-1.99	-2.45	-2.39	0.14	-2.30	-2.52	-2.62	-2.54	-2.79	-2.20	-2.20	-2.198
Ohlson O-Score	snapshot only																				-7.430
ROIC (Greenblatt)	snapshot only																				6.51%
Net-Net WC	snapshot only																				$-34.91
EVA	snapshot only																				$-1552739445.91

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																				B+
Credit Score	35.08	35.17	42.37	43.17	44.67	45.45	26.74	27.52	28.85	28.77	29.04	29.16	28.70	28.76	29.78	31.16	31.27	31.08	31.55	31.41	31.406
Credit Grade	snapshot only																				14
Credit Trend	snapshot only																				0.242
Implied Spread (bps)	snapshot only																				650.000
Industry Credit Rank	snapshot only																				37
Sector Credit Rank	snapshot only																				29

PPL 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