$38.10

-0.07 (-0.18%)

Weekly Expected Move ±6.2%

$33 $35 $37 $40 $42

NYSE · Basic Materials · Paper, Lumber & Forest Products · Alpha Radar Strong Sell · Power 32 · $1.5B mcap · 33M float · 1.15% daily turnover · Short 63% 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

48.1 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 7.9% · 5Y Avg: 14.5%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. SLVM shows a Weak competitive edge (48.1/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 7.9% suggests modest returns relative to capital deployed.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$50

Avg Target

$51

High

Based on 3 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 1Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$50.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-16	RBC Capital	—	$53	$50	-3	+18.3%	$42.28
2025-12-18	RBC Capital	—	$49	$53	+4	+2.9%	$51.51
2025-08-11	RBC Capital	Matthew McKellar	$71	$49	-22	+19.1%	$41.12
2024-09-23	Bank of America Securities	George Staphos	Initiated	$88	—	+2.1%	$86.16
2024-08-12	RBC Capital	Matthew McKellar	$60	$71	+11	-3.3%	$73.40
2022-11-11	RBC Capital	—	Initiated	$60	—	+32.3%	$45.36

Financial Rating

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

B+

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. SLVM receives an overall rating of B+. Strongest factors: DCF (5/5), ROE (4/5), ROA (4/5). Areas of concern: D/E (1/5), P/E (2/5).

Rating Change History

Date	From	To
2026-05-18	A-	B+
2026-04-01	B+	A-
2026-02-12	A-	B+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 36 Grade C

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. SLVM scores highest in Safety (80/100) and lowest in Growth (13/100). A grade of C represents mixed fundamentals — strengths in some areas offset by weaknesses.

Risk & Quality Signals

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

Altman Z-Score

3.42

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✗

Beneish M-Score

-2.57

Unlikely Manipulator

Ohlson O-Score

-6.46

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

A-

Score: 66.6/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 2.30x

Accruals: -5.0%

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. SLVM scores 3.42, 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. SLVM scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. SLVM's score of -2.57 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. SLVM's implied 0.2% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. SLVM receives an estimated rating of A- (score: 66.6/100), with a deteriorating 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). SLVM'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

14.94x

PEG

-0.24x

P/S

0.46x

P/B

1.56x

P/FCF

167.16x

P/OCF

7.11x

EV/EBITDA

6.26x

EV/Revenue

0.73x

EV/EBIT

11.83x

EV/FCF

238.96x

Earnings Yield

6.10%

FCF Yield

0.60%

Shareholder Yield

8.08%

Graham Number

$37.22

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 14.9x earnings, SLVM trades at a reasonable valuation. An earnings yield of 6.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $37.22 per share, 2% 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

0.637

NI / EBT

Interest Burden

0.792

EBT / EBIT

EBIT Margin

0.061

EBIT / Rev

Asset Turnover

1.224

Rev / Assets

Equity Multiplier

2.960

Assets / Equity

ROE

11.3%

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. SLVM's ROE of 11.3% is driven by Asset Turnover (1.224), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

$21.67

Price/Value

1.93x

Margin of Safety

-92.80%

Premium

92.80%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with SLVM's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. SLVM trades at a 93% premium to its adjusted intrinsic value of $21.67, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 14.9x.

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 1171 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$38.12

Median 1Y

$38.53

5th Pctile

$19.13

95th Pctile

$77.67

Ann. Volatility

44.8%

Analyst Target

$50.00

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
Jean-Michel Ribiéras through xecutive Officer and Chairman of the Board through December 31, 2025	$1,166,667	$5,445,275	$7,685,872
John V. Sims Senior Vice President—Chief Financial Officer through April 30, 2025; Senior Vice President—Chief Operating Officer from May to December 31, 2025	$679,167	$1,644,470	$2,675,204
Donald P. Devlin Senior Vice President— Chief Financial Officer beginning May 1, 2025	$360,000	$1,664,815	$2,128,213
Rodrigo Davoli President— e President— General Manager, North America	$467,500	$1,337,030	$2,048,291
Matthew L. Barron Senior Vice President— Chief Administrative and Legal Officer	$525,667	$1,051,006	$1,770,025
Tatiana Kalman President— e President— General Manager, Latin America	$372,542	$929,741	$1,494,996

CEO Pay Ratio

178:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $7,685,872

Avg Employee Cost (SGA/emp): $43,231

Employees: 6,500

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

6,500

0.0% YoY

Revenue / Employee

$515,538

Rev: $3,351,000,000

Profit / Employee

$20,308

NI: $132,000,000

SGA / Employee

$43,231

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	Current
ROE	4.4%	84.6%	98.9%	66.5%	7.5%	27.4%	44.0%	69.1%	69.3%	32.0%	25.2%	29.5%	34.2%	34.6%	32.7%	24.9%	20.6%	14.6%	11.3%	11.25%
ROA	3.2%	5.9%	6.9%	4.7%	3.1%	4.4%	7.1%	11.2%	11.2%	9.1%	7.1%	8.3%	9.7%	11.0%	10.4%	8.0%	6.6%	4.9%	3.8%	3.80%
ROIC	4.7%	11.8%	18.2%	26.9%	30.6%	34.5%	35.1%	30.2%	23.9%	16.8%	13.7%	15.6%	18.1%	25.4%	24.4%	19.8%	16.8%	9.8%	7.9%	7.91%
ROCE	3.6%	12.9%	18.3%	25.6%	29.7%	27.4%	30.0%	27.3%	24.1%	19.7%	16.0%	18.0%	20.1%	23.2%	22.0%	17.1%	14.6%	11.9%	9.9%	9.87%
Gross Margin	23.9%	32.0%	24.5%	27.7%	29.0%	29.4%	28.3%	21.5%	25.9%	21.8%	20.9%	26.7%	27.5%	24.4%	19.4%	13.7%	26.2%	26.3%	11.1%	11.13%
Operating Margin	17.6%	12.0%	16.4%	18.9%	20.8%	15.0%	15.4%	8.9%	11.1%	7.6%	7.6%	13.1%	15.1%	16.1%	5.1%	3.8%	11.5%	8.9%	0.4%	0.40%
Net Margin	12.6%	6.4%	3.2%	-6.5%	5.9%	10.1%	10.1%	5.3%	6.5%	5.1%	4.8%	8.9%	9.8%	8.4%	3.3%	1.9%	6.7%	3.7%	-0.4%	-0.40%
EBITDA Margin	16.6%	19.0%	15.7%	18.2%	20.2%	19.2%	19.1%	12.6%	15.2%	14.2%	11.8%	17.4%	19.2%	15.6%	10.2%	9.6%	17.5%	12.8%	5.8%	5.83%
FCF Margin	10.1%	13.0%	11.8%	9.9%	9.7%	8.0%	5.8%	5.5%	7.4%	7.9%	7.0%	7.8%	6.7%	6.6%	6.9%	5.4%	3.1%	1.3%	0.3%	0.30%
OCF Margin	12.9%	15.5%	14.1%	12.8%	12.7%	12.1%	10.9%	10.7%	12.9%	13.5%	12.7%	13.7%	12.5%	12.4%	12.6%	11.7%	9.9%	8.0%	7.2%	7.15%
ROE 3Y Avg	snapshot only																			22.14%
ROE 5Y Avg	snapshot only																			38.64%
ROA 3Y Avg	snapshot only																			7.20%
ROIC 3Y Avg	snapshot only																			9.26%
ROIC Economic	snapshot only																			7.60%
Cash ROA	snapshot only																			8.51%
Cash ROIC	snapshot only																			13.95%
CROIC	snapshot only																			0.59%
NOPAT Margin	snapshot only																			4.06%
Pretax Margin	snapshot only																			4.87%
R&D / Revenue	snapshot only																			0.00%
SGA / Revenue	snapshot only																			11.20%
SBC / Revenue	snapshot only																			0.12%

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	Current
P/E Ratio	14.21	7.27	7.45	10.99	16.13	16.62	9.73	5.40	5.83	7.71	12.43	11.80	12.83	10.64	9.36	9.27	10.00	14.39	16.39	14.941
P/S Ratio	1.79	0.66	0.53	0.39	0.38	0.54	0.49	0.43	0.47	0.52	0.67	0.74	0.92	0.85	0.73	0.57	0.52	0.57	0.51	0.461
P/B Ratio	0.62	6.15	7.37	7.30	7.62	2.89	2.71	2.37	2.56	2.17	2.75	3.05	3.84	3.79	3.16	2.39	2.12	1.97	1.73	1.557
P/FCF	17.67	5.04	4.50	3.90	3.90	6.72	8.43	7.72	6.34	6.64	9.55	9.55	13.75	12.96	10.46	10.53	16.98	43.16	167.16	167.160
P/OCF	13.91	4.24	3.77	3.03	2.98	4.48	4.49	3.98	3.63	3.87	5.28	5.43	7.34	6.85	5.76	4.88	5.32	7.09	7.11	7.113
EV/EBITDA	10.61	7.71	5.93	4.27	3.88	3.94	3.47	3.38	3.93	4.70	6.48	6.44	7.11	6.30	5.63	5.28	5.23	6.20	6.26	6.255
EV/Revenue	1.76	1.38	1.02	0.75	0.71	0.73	0.67	0.60	0.65	0.72	0.87	0.94	1.12	1.01	0.89	0.74	0.70	0.78	0.73	0.727
EV/EBIT	14.59	9.91	7.68	5.46	4.80	4.84	4.23	4.20	5.05	6.27	9.20	8.90	9.60	8.55	7.77	7.99	8.54	10.77	11.83	11.830
EV/FCF	17.36	10.62	8.66	7.53	7.38	9.02	11.51	10.95	8.80	9.15	12.40	12.11	16.68	15.37	12.80	13.65	22.63	59.48	238.96	238.960
Earnings Yield	7.0%	13.8%	13.4%	9.1%	6.2%	6.0%	10.3%	18.5%	17.1%	13.0%	8.0%	8.5%	7.8%	9.4%	10.7%	10.8%	10.0%	7.0%	6.1%	6.10%
FCF Yield	5.7%	19.8%	22.2%	25.7%	25.7%	14.9%	11.9%	13.0%	15.8%	15.1%	10.5%	10.5%	7.3%	7.7%	9.6%	9.5%	5.9%	2.3%	0.6%	0.60%
Price/Tangible Book	snapshot only																			1.962
EV/OCF	snapshot only																			10.169
EV/Gross Profit	snapshot only																			3.682
Acquirers Multiple	snapshot only																			11.433
Shareholder Yield	snapshot only																			8.08%
Graham Number	snapshot only																			$37.22

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	Current
Current Ratio	2.28	1.46	1.46	1.46	1.46	1.71	1.71	1.71	1.71	1.72	1.72	1.72	1.72	1.56	1.56	1.56	1.56	1.50	1.50	1.503
Quick Ratio	1.59	1.09	1.09	1.09	1.09	1.21	1.21	1.21	1.21	1.14	1.14	1.14	1.14	1.03	1.03	1.03	1.03	0.92	0.92	0.919
Debt/Equity	0.03	7.68	7.68	7.68	7.68	1.52	1.52	1.52	1.52	1.06	1.06	1.06	1.06	0.95	0.95	0.95	0.95	0.88	0.88	0.883
Net Debt/Equity	-0.01	6.81	6.81	6.81	6.81	0.99	0.99	0.99	0.99	0.82	0.82	0.82	0.82	0.71	0.71	0.71	0.71	0.74	0.74	0.743
Debt/Assets	0.02	0.54	0.54	0.54	0.54	0.38	0.38	0.38	0.38	0.33	0.33	0.33	0.33	0.31	0.31	0.31	0.31	0.31	0.31	0.309
Debt/EBITDA	0.60	4.57	3.21	2.33	2.07	1.54	1.43	1.53	1.68	1.68	1.93	1.77	1.62	1.33	1.38	1.62	1.75	2.02	2.23	2.233
Net Debt/EBITDA	-0.19	4.05	2.85	2.06	1.83	1.00	0.93	1.00	1.10	1.29	1.49	1.36	1.25	0.99	1.03	1.21	1.31	1.70	1.88	1.880
Interest Coverage	8.80	8.81	12.44	10.68	10.52	10.88	8.74	8.34	7.82	7.15	6.35	7.40	8.26	9.70	9.59	7.63	7.03	5.52	4.81	4.810
Equity Multiplier	1.38	14.27	14.27	14.27	14.27	4.00	4.00	4.00	4.00	3.19	3.19	3.19	3.19	3.07	3.07	3.07	3.07	2.86	2.86	2.860
Cash Ratio	snapshot only																			0.189
Debt Service Coverage	snapshot only																			9.095
Cash to Debt	snapshot only																			0.158
FCF to Debt	snapshot only																			0.012
Defensive Interval	snapshot only																			479.5 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	Current
Asset Turnover	0.25	0.66	0.97	1.32	1.33	1.37	1.42	1.42	1.40	1.34	1.32	1.33	1.35	1.38	1.35	1.30	1.25	1.25	1.22	1.224
Inventory Turnover	1.63	4.36	6.58	8.95	8.46	8.15	8.36	8.55	8.49	7.36	7.44	7.34	7.43	7.41	7.27	7.27	7.07	6.74	6.77	6.768
Receivables Turnover	1.83	4.36	6.46	8.79	9.29	8.63	8.96	8.97	8.80	8.76	8.63	8.66	8.82	9.36	9.15	8.81	8.51	7.93	7.78	7.775
Payables Turnover	2.15	3.14	4.75	6.45	8.13	6.24	6.40	6.55	6.50	6.47	6.54	6.45	6.53	7.12	6.98	6.98	6.79	6.95	6.97	6.974
DSO	200	84	57	42	39	42	41	41	41	42	42	42	41	39	40	41	43	46	47	46.9 days
DIO	225	84	55	41	43	45	44	43	43	50	49	50	49	49	50	50	52	54	54	53.9 days
DPO	170	116	77	57	45	59	57	56	56	56	56	57	56	51	52	52	54	53	52	52.3 days
Cash Conversion Cycle	254	51	35	26	38	29	27	28	28	35	36	35	35	37	38	39	41	48	49	48.5 days
Fixed Asset Turnover	snapshot only																			2.252
Operating Cycle	snapshot only																			100.9 days
Cash Velocity	snapshot only																			24.333
Capital Intensity	snapshot only																			0.841

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	Current
Revenue	—	—	—	—	4.0%	1.1%	49.2%	9.8%	0.8%	3.1%	-2.2%	-2.0%	1.8%	0.9%	0.1%	-4.0%	-8.9%	-11.2%	-11.0%	-10.95%
Net Income	—	—	—	—	-6.5%	-23.4%	5.0%	1.5%	2.5%	1.1%	5.3%	-21.5%	-9.4%	19.4%	43.7%	-6.4%	-33.3%	-56.3%	-64.3%	-64.34%
EPS	—	—	—	—	-8.0%	-23.4%	7.7%	1.6%	2.6%	1.2%	7.8%	-19.9%	-8.3%	19.4%	47.6%	-4.6%	-32.0%	-53.9%	-63.4%	-63.44%
FCF	—	—	—	—	3.8%	31.5%	-26.8%	-39.0%	-23.0%	0.7%	18.8%	38.5%	-8.0%	-15.6%	-1.2%	-33.3%	-57.9%	-82.3%	-96.1%	-96.09%
EBITDA	—	—	—	—	4.6%	1.2%	66.2%	12.0%	-9.3%	-14.5%	-31.4%	-19.5%	-3.6%	5.8%	17.3%	-8.5%	-22.3%	-30.2%	-34.4%	-34.36%
Op. Income	—	—	—	—	3.8%	1.6%	73.2%	3.1%	-25.0%	-37.7%	-50.9%	-36.1%	-12.6%	22.3%	43.8%	2.7%	-20.7%	-49.7%	-55.2%	-55.15%
OCF Growth	snapshot only																			-49.46%
Asset Growth	snapshot only																			6.11%
Equity Growth	snapshot only																			14.05%
Debt Growth	snapshot only																			6.09%
Shares Change	snapshot only																			-2.44%
Dividend Growth	snapshot only																			7.35%

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	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	72.7%	30.4%	13.5%	1.1%	-2.2%	-2.6%	-4.5%	-4.45%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	45.4%	27.1%	19.6%	24.9%	31.4%	7.3%	-16.5%	-16.53%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	43.2%	25.2%	16.7%	21.7%	27.9%	3.8%	-18.6%	-18.58%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	69.7%	25.5%	10.2%	-6.2%	-12.1%	-14.2%	-19.2%	-19.16%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	73.4%	24.6%	9.8%	-6.4%	-11.4%	-10.4%	-15.6%	-15.56%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	47.0%	26.1%	6.9%	-12.2%	-19.6%	-27.4%	-31.8%	-31.84%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	50.4%	3.8%	-4.9%	-17.4%	-33.2%	-46.8%	-64.2%	-64.20%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	71.2%	21.1%	9.3%	-1.9%	-10.2%	-15.1%	-16.9%	-16.87%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-0.4%	0.1%	0.1%	0.1%	0.1%	0.6%	0.6%	0.65%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-24.7%	67.0%	67.0%	67.0%	67.0%	12.5%	12.5%	12.53%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-23.5%	69.6%	71.2%	71.4%	71.6%	16.3%	15.4%	15.36%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	24.4%	4.4%	7.5%	9.0%	5.7%	9.2%	5.0%	4.97%

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	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.76	0.79	0.70	0.55	0.63	0.66	0.55	0.05	0.34	0.29	0.73	0.730
Earnings Stability	—	—	—	—	—	—	—	—	0.73	0.50	1.00	0.40	0.72	0.77	0.75	0.16	0.34	0.07	0.02	0.020
Margin Stability	—	—	—	—	—	—	—	—	0.91	0.92	0.88	0.92	0.92	0.92	0.89	0.89	0.88	0.90	0.84	0.843
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	0.00	0.00	1.00	1.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	—	0.50	0.50	0.98	0.91	0.96	0.92	0.83	0.97	0.87	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	0.93	0.74	0.95	0.16	0.00	0.27	0.95	0.76	0.90	0.82	0.64	0.93	0.60	0.22	0.05	0.052
ROE Trend	—	—	—	—	—	—	—	—	0.18	-0.23	-0.41	-0.29	-0.16	0.13	0.09	-0.09	-0.16	-0.18	-0.17	-0.174
Gross Margin Trend	—	—	—	—	—	—	—	—	0.00	-0.04	-0.05	-0.03	-0.03	-0.01	-0.01	-0.04	-0.04	-0.03	-0.04	-0.038
FCF Margin Trend	—	—	—	—	—	—	—	—	-0.03	-0.03	-0.02	0.00	-0.02	-0.01	0.01	-0.01	-0.04	-0.06	-0.07	-0.067
Sustainable Growth Rate	4.4%	84.6%	98.9%	66.5%	7.1%	25.1%	39.3%	61.9%	60.7%	24.8%	17.7%	21.8%	25.6%	27.5%	24.9%	16.6%	12.1%	6.5%	3.2%	3.20%
Internal Growth Rate	3.3%	6.3%	7.4%	4.9%	3.0%	4.2%	6.8%	11.1%	10.9%	7.6%	5.3%	6.6%	7.8%	9.6%	8.7%	5.6%	4.0%	2.2%	1.1%	1.09%

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	Current
OCF/Net Income	1.02	1.71	1.98	3.63	5.42	3.71	2.16	1.36	1.61	1.99	2.35	2.17	1.75	1.55	1.63	1.90	1.88	2.03	2.30	2.304
FCF/OCF	0.79	0.84	0.84	0.78	0.76	0.67	0.53	0.52	0.57	0.58	0.55	0.57	0.53	0.53	0.55	0.46	0.31	0.16	0.04	0.043
FCF/Net Income	snapshot only																			0.098
OCF/EBITDA	snapshot only																			0.615
CapEx/Revenue	2.7%	2.5%	2.3%	2.9%	3.0%	4.0%	5.1%	5.2%	5.5%	5.6%	5.7%	5.9%	5.8%	5.9%	5.7%	6.3%	6.8%	6.7%	6.8%	6.85%
CapEx/Depreciation	snapshot only																			1.250
Accruals Ratio	-0.00	-0.04	-0.07	-0.12	-0.14	-0.12	-0.08	-0.04	-0.07	-0.09	-0.10	-0.10	-0.07	-0.06	-0.07	-0.07	-0.06	-0.05	-0.05	-0.050
Sloan Accruals	snapshot only																			-0.075
Cash Flow Adequacy	snapshot only																			0.789
Earnings Quality Score	snapshot only																			1.000

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	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.4%	0.5%	1.1%	1.9%	2.1%	2.9%	2.4%	2.2%	2.0%	1.9%	2.5%	3.6%	4.1%	3.8%	4.4%	4.72%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.11	$0.23	$0.46	$0.72	$0.87	$1.36	$1.40	$1.46	$1.62	$1.48	$1.66	$1.78	$1.80	$1.83	$1.82	$1.80
Payout Ratio	0.0%	0.0%	0.0%	0.0%	5.8%	8.5%	10.6%	10.4%	12.4%	22.5%	29.6%	26.2%	25.2%	20.5%	23.8%	33.5%	41.1%	55.3%	71.6%	71.57%
FCF Payout Ratio	0.0%	0.0%	0.0%	0.0%	1.4%	3.4%	9.2%	14.9%	13.5%	19.4%	22.8%	21.2%	27.0%	25.0%	26.6%	38.0%	69.8%	1.7%	7.3%	7.30%
Total Payout Ratio	0.0%	0.0%	0.0%	0.0%	5.8%	76.3%	58.2%	50.8%	57.0%	50.2%	62.3%	51.9%	42.6%	43.4%	53.1%	69.7%	1.1%	1.2%	1.3%	1.32%
Div. Increase Streak	—	—	—	—	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	—	—	—	—	—	—	—	—	6.42	4.73	1.97	0.99	0.86	0.11	0.18	0.23	0.13	0.22	0.12	0.117
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	4.1%	4.9%	7.5%	7.7%	3.6%	2.6%	2.2%	1.4%	2.1%	3.1%	3.9%	6.7%	4.3%	3.7%	3.71%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	4.1%	4.9%	7.5%	7.7%	3.6%	2.6%	2.2%	1.4%	2.1%	3.1%	3.9%	6.7%	4.3%	3.7%	3.71%
Total Shareholder Return	0.0%	0.0%	0.0%	0.0%	0.4%	4.6%	6.0%	9.4%	9.8%	6.5%	5.0%	4.4%	3.3%	4.1%	5.7%	7.5%	10.8%	8.2%	8.1%	8.08%

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	Current
Tax Burden (NI/EBT)	1.18	0.87	0.69	0.32	0.19	0.25	0.36	0.62	0.70	0.69	0.69	0.70	0.73	0.75	0.76	0.76	0.75	0.66	0.64	0.637
Interest Burden (EBT/EBIT)	0.89	0.75	0.77	0.80	0.81	0.86	0.89	0.89	0.89	0.86	0.83	0.84	0.85	0.91	0.90	0.87	0.86	0.82	0.79	0.792
EBIT Margin	0.12	0.14	0.13	0.14	0.15	0.15	0.16	0.14	0.13	0.11	0.09	0.11	0.12	0.12	0.11	0.09	0.08	0.07	0.06	0.061
Asset Turnover	0.25	0.66	0.97	1.32	1.33	1.37	1.42	1.42	1.40	1.34	1.32	1.33	1.35	1.38	1.35	1.30	1.25	1.25	1.22	1.224
Equity Multiplier	1.38	14.27	14.27	14.27	2.40	6.17	6.17	6.17	6.17	3.54	3.54	3.54	3.54	3.13	3.13	3.13	3.13	2.96	2.96	2.960

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	Current
EPS (Diluted TTM)	$2.10	$3.50	$4.07	$2.72	$1.93	$2.68	$4.39	$6.94	$7.03	$6.02	$4.73	$5.56	$6.44	$7.19	$6.98	$5.30	$4.38	$3.32	$2.55	$2.55
Book Value/Share	$48.11	$4.14	$4.12	$4.09	$4.08	$15.41	$15.73	$15.84	$15.99	$21.45	$21.40	$21.50	$21.50	$20.17	$20.66	$20.61	$20.61	$24.26	$24.15	$24.48
Tangible Book/Share	$44.85	$1.36	$1.36	$1.35	$1.35	$12.50	$12.76	$12.85	$12.97	$18.14	$18.10	$18.19	$18.19	$17.52	$17.95	$17.91	$17.91	$21.40	$21.30	$21.30
Revenue/Share	$16.65	$38.70	$57.10	$77.21	$82.35	$82.45	$87.38	$88.15	$87.31	$89.02	$87.53	$88.28	$89.90	$89.83	$89.98	$86.37	$83.48	$84.16	$82.12	$82.12
FCF/Share	$1.69	$5.05	$6.74	$7.66	$7.98	$6.64	$5.06	$4.86	$6.46	$7.00	$6.15	$6.87	$6.01	$5.90	$6.24	$4.67	$2.58	$1.11	$0.25	$0.25
OCF/Share	$2.14	$6.00	$8.05	$9.87	$10.45	$9.95	$9.49	$9.42	$11.30	$12.00	$11.12	$12.08	$11.26	$11.17	$11.34	$10.07	$8.22	$6.73	$5.88	$5.88
Cash/Share	$2.16	$3.61	$3.60	$3.57	$3.57	$8.18	$8.35	$8.41	$8.49	$5.24	$5.23	$5.25	$5.25	$4.88	$5.00	$4.99	$4.99	$3.39	$3.38	$3.25
EBITDA/Share	$2.76	$6.95	$9.84	$13.51	$15.16	$15.20	$16.77	$15.72	$14.46	$13.62	$11.78	$12.94	$14.11	$14.40	$14.20	$12.07	$11.17	$10.60	$9.55	$9.55
Debt/Share	$1.64	$31.77	$31.63	$31.42	$31.35	$23.45	$23.94	$24.11	$24.34	$22.83	$22.78	$22.89	$22.89	$19.14	$19.61	$19.56	$19.56	$21.42	$21.32	$21.32
Net Debt/Share	$-0.52	$28.16	$28.03	$27.84	$27.78	$15.27	$15.59	$15.70	$15.85	$17.60	$17.55	$17.64	$17.64	$14.26	$14.61	$14.57	$14.57	$18.03	$17.95	$17.95

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	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.418
Altman Z-Prime	snapshot only																			5.289
Piotroski F-Score	4	4	4	4	5	7	9	8	7	8	7	7	7	7	6	5	4	6	5	5
Beneish M-Score	—	—	—	—	-3.21	-2.85	-2.86	-2.44	-2.64	-2.74	-2.77	-3.09	-2.84	-2.72	-2.81	-2.36	-2.78	-2.99	-2.57	-2.571
Ohlson O-Score	snapshot only																			-6.462
ROIC (Greenblatt)	snapshot only																			11.11%
Net-Net WC	snapshot only																			$-18.02
EVA	snapshot only																			$-35162500.00

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	Current
Credit Rating	snapshot only																			A-
Credit Score	68.14	49.10	60.78	67.33	70.12	80.36	76.18	77.38	80.05	80.28	77.78	80.92	83.50	84.21	84.35	80.37	79.83	74.12	66.63	66.631
Credit Grade	snapshot only																			7
Credit Trend	snapshot only																			-17.720
Implied Spread (bps)	snapshot only																			175.000
Industry Credit Rank	snapshot only																			72
Sector Credit Rank	snapshot only																			57

SLVM 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