$73.95

+0.06 (+0.08%)

Weekly Expected Move ±2.7%

$67 $69 $71 $73 $75

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 68 · $1.8B mcap · 18M float · 0.810% daily turnover · Short 74% 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

62.3 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 673.2% · 5Y Avg: 97.9%

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. SRCE has a Narrow competitive edge (62.3/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Cost Advantage. ROIC of 673.2% 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

$88

Low

$88

Avg Target

$88

High

Based on 1 analyst since Apr 23, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 1Hold: 3Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$88.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-27	Piper Sandler	—	$83	$88	+5	+20.4%	$73.11
2026-01-28	D.A. Davidson	—	$69	$74	+5	+12.0%	$66.08
2026-01-26	Piper Sandler	Nathan Race	$60	$83	+23	+25.5%	$66.15
2025-10-28	D.A. Davidson	Peter Winter	$62	$69	+7	+15.8%	$59.57
2024-07-31	D.A. Davidson	Peter Winter	Initiated	$62	—	-3.9%	$64.53
2024-04-29	Piper Sandler	Nathan Race	Initiated	$60	—	+18.7%	$50.56

Financial Rating

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

A-

May 22, 2026

DCF

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. SRCE receives an overall rating of A-. Strongest factors: DCF (4/5), ROE (4/5), ROA (4/5). Areas of concern: P/B (2/5).

Rating Change History

Date	From	To
2026-01-30	A	A-
2026-01-28	A-	A
2026-01-26	A	A-
2026-01-26	A-	A

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.

★ ★ ★ ★ ★ 62 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. SRCE scores highest in Earnings Quality (99/100) and lowest in Growth (53/100). An overall grade of A+ places SRCE among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman-B Score

3.94

Safe Zone

Piotroski F-Score

9/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓

Beneish M-Score

-2.37

Unlikely Manipulator

Ohlson O-Score

-5.85

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

AA+

Score: 93.9/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.31x

Accruals: -0.6%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. SRCE scores 3.94, placing it in the Safe Zone (safe > 3.0, distress < 1.5). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. SRCE 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. SRCE's score of -2.37 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. SRCE's implied 0.3% 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. SRCE receives an estimated rating of AA+ (score: 93.9/100), 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). SRCE'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

11.17x

PEG

0.73x

P/S

2.95x

P/B

1.40x

P/FCF

8.00x

P/OCF

7.98x

EV/EBITDA

1.97x

EV/Revenue

0.71x

EV/EBIT

2.06x

EV/FCF

2.04x

Earnings Yield

9.57%

FCF Yield

12.49%

Shareholder Yield

4.53%

Graham Number

$88.45

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 11.2x earnings, SRCE trades at a reasonable valuation. An earnings yield of 9.6% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $88.45 per share, suggesting a potential 20% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.773

NI / EBT

Interest Burden

0.997

EBT / EBIT

EBIT Margin

0.346

EBIT / Rev

Asset Turnover

0.067

Rev / Assets

Equity Multiplier

7.539

Assets / Equity

ROE

13.5%

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. SRCE's ROE of 13.5% is driven by financial leverage (equity multiplier: 7.54x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

9.57%

Fair P/E

27.64x

Intrinsic Value

$182.96

Price/Value

0.38x

Margin of Safety

62.17%

Premium

-62.17%

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 SRCE's realized 9.6% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $182.96, SRCE appears undervalued with a 62% margin of safety. The adjusted fair P/E of 27.6x compares to the current market P/E of 11.2x.

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

$73.95

Median 1Y

$77.09

5th Pctile

$45.54

95th Pctile

$130.54

Ann. Volatility

33.1%

Analyst Target

$88.00

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
Christopher J. Murphy III Executive Chairman, 1st Source Corporation and 1st Source Bank	$855,385	$1,003,281	$3,048,597
Andrea G. Short President and Chief Executive Officer, 1st Source Corporation and Chief Executive Officer, 1st Source Bank	$526,346	$1,054,977	$2,190,564
Kevin C. Murphy Executive Vice President, 1st Source Corporation and President, 1st Source Bank	$396,538	$872,579	$1,681,866
Brett A. Bauer Executive Vice President, Treasurer and Chief Financial Officer, 1st Source Corporation and 1st Source Bank	$331,923	$383,993	$1,127,045
Jeffrey L. Buhr Executive Vice President and Chief Credit Officer, 1st Source Bank	$411,154	$103,216	$952,733

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

—

Revenue / Employee

—

Rev: $599,997,000

Profit / Employee

—

NI: $158,273,000

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	12.2%	13.7%	13.1%	13.1%	13.0%	13.0%	13.5%	14.0%	14.3%	14.3%	13.5%	13.3%	13.8%	14.0%	12.6%	13.4%	13.4%	14.1%	13.3%	13.5%	13.47%
ROA	1.5%	1.7%	1.5%	1.5%	1.5%	1.5%	1.5%	1.5%	1.5%	1.6%	1.5%	1.4%	1.5%	1.5%	1.5%	1.6%	1.6%	1.7%	1.8%	1.8%	1.79%
ROIC	-92.1%	-1.0%	-17.1%	-17.0%	-16.9%	-16.9%	-17.4%	-17.9%	-18.4%	-18.4%	-39.9%	-39.4%	-40.8%	-41.4%	32.0%	33.9%	34.1%	35.8%	6.6%	6.7%	6.73%
ROCE	12.8%	14.3%	14.1%	13.9%	13.8%	13.8%	15.2%	15.7%	16.1%	16.1%	11.7%	11.6%	12.0%	12.2%	11.8%	12.5%	12.5%	13.1%	2.3%	2.3%	2.34%
Gross Margin	97.9%	97.9%	96.8%	94.5%	92.2%	89.1%	80.9%	76.3%	74.0%	70.4%	66.5%	62.5%	67.3%	65.1%	67.8%	68.8%	66.9%	71.8%	73.6%	71.0%	70.99%
Operating Margin	45.8%	45.8%	41.3%	41.3%	42.0%	43.1%	37.1%	34.3%	34.1%	32.4%	27.1%	27.3%	33.1%	31.2%	28.3%	32.6%	32.0%	36.0%	36.1%	34.4%	34.43%
Net Margin	34.9%	35.2%	31.6%	32.2%	32.3%	33.2%	28.1%	26.4%	26.3%	25.0%	21.1%	21.2%	25.5%	24.0%	22.2%	25.6%	24.8%	27.7%	27.3%	26.8%	26.80%
EBITDA Margin	52.4%	52.0%	46.4%	47.6%	47.4%	47.6%	41.0%	37.9%	37.4%	35.2%	29.7%	29.7%	35.1%	33.2%	30.4%	34.5%	33.9%	37.8%	36.4%	36.3%	36.32%
FCF Margin	54.1%	44.3%	46.2%	46.5%	46.2%	52.6%	45.0%	42.5%	39.3%	38.0%	35.9%	33.6%	32.7%	34.7%	31.8%	36.2%	35.3%	32.9%	36.9%	34.8%	34.82%
OCF Margin	54.6%	45.0%	47.0%	47.2%	46.9%	53.4%	45.6%	43.2%	40.0%	38.8%	37.0%	34.6%	34.3%	36.3%	34.0%	38.7%	37.4%	34.0%	37.2%	34.9%	34.92%
ROE 3Y Avg	snapshot only																				12.57%
ROE 5Y Avg	snapshot only																				12.99%
ROA 3Y Avg	snapshot only																				1.59%
ROIC Economic	snapshot only																				10.06%
Cash ROA	snapshot only																				2.32%
Cash ROIC	snapshot only																				8.79%
CROIC	snapshot only																				8.76%
NOPAT Margin	snapshot only																				26.75%
Pretax Margin	snapshot only																				34.51%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				13.11%
SBC / Revenue	snapshot only																				1.06%

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	9.91	8.99	9.34	8.81	8.76	8.96	10.04	7.98	7.62	7.68	10.30	9.96	9.92	10.98	10.52	10.24	10.65	10.07	9.63	10.45	11.171
P/S Ratio	2.88	2.91	3.12	2.95	2.88	2.90	3.14	2.37	2.16	2.03	2.53	2.32	2.30	2.53	2.45	2.49	2.57	2.53	2.54	2.79	2.953
P/B Ratio	1.17	1.19	1.21	1.13	1.12	1.15	1.40	1.15	1.12	1.13	1.30	1.24	1.28	1.44	1.26	1.30	1.35	1.35	1.20	1.32	1.405
P/FCF	5.33	6.58	6.76	6.35	6.22	5.51	6.99	5.59	5.49	5.33	7.07	6.92	7.04	7.29	7.69	6.88	7.30	7.69	6.89	8.00	8.005
P/OCF	5.28	6.48	6.64	6.25	6.13	5.43	6.90	5.49	5.39	5.22	6.85	6.71	6.72	6.96	7.20	6.44	6.88	7.44	6.83	7.98	7.983
EV/EBITDA	0.23	0.30	-2.82	-3.26	-3.39	-3.26	-1.97	-3.14	-3.20	-3.16	-0.09	-0.43	-0.21	0.67	3.81	3.86	4.18	3.95	1.28	1.97	1.972
EV/Revenue	0.11	0.15	-1.41	-1.62	-1.64	-1.54	-0.90	-1.35	-1.30	-1.19	-0.03	-0.14	-0.07	0.21	1.22	1.29	1.38	1.35	0.46	0.71	0.712
EV/EBIT	0.28	0.35	-3.23	-3.72	-3.85	-3.67	-2.21	-3.49	-3.53	-3.47	-0.10	-0.47	-0.22	0.72	4.08	4.11	4.45	4.19	1.33	2.06	2.056
EV/FCF	0.20	0.33	-3.05	-3.49	-3.55	-2.93	-2.00	-3.19	-3.32	-3.14	-0.09	-0.42	-0.20	0.62	3.85	3.55	3.92	4.11	1.24	2.04	2.045
Earnings Yield	10.1%	11.1%	10.7%	11.4%	11.4%	11.2%	10.0%	12.5%	13.1%	13.0%	9.7%	10.0%	10.1%	9.1%	9.5%	9.8%	9.4%	9.9%	10.4%	9.6%	9.57%
FCF Yield	18.8%	15.2%	14.8%	15.8%	16.1%	18.2%	14.3%	17.9%	18.2%	18.8%	14.1%	14.4%	14.2%	13.7%	13.0%	14.5%	13.7%	13.0%	14.5%	12.5%	12.49%
PEG Ratio	snapshot only																				0.731
Price/Tangible Book	snapshot only																				1.411
EV/OCF	snapshot only																				2.039
EV/Gross Profit	snapshot only																				1.005
Acquirers Multiple	snapshot only																				2.056
Shareholder Yield	snapshot only																				4.53%
Graham Number	snapshot only																				$88.45

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	0.25	0.25	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.23	0.23	0.23	0.23	0.14	0.14	0.14	0.14	12.62	12.62	12.618
Quick Ratio	0.25	0.25	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.23	0.23	0.23	0.23	0.14	0.14	0.14	0.14	12.62	12.62	12.618
Debt/Equity	0.31	0.31	0.34	0.34	0.34	0.34	0.35	0.35	0.35	0.35	0.40	0.40	0.40	0.40	0.29	0.29	0.29	0.29	0.27	0.27	0.267
Net Debt/Equity	-1.13	-1.13	-1.75	-1.75	-1.75	-1.75	-1.80	-1.80	-1.80	-1.80	-1.32	-1.32	-1.32	-1.32	-0.63	-0.63	-0.63	-0.63	-0.98	-0.98	-0.981
Debt/Assets	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.04	0.04	0.04	0.04	0.04	0.04	0.038
Debt/EBITDA	1.64	1.51	1.74	1.77	1.80	1.81	1.72	1.68	1.66	1.66	2.24	2.29	2.23	2.20	1.77	1.69	1.68	1.61	1.59	1.57	1.565
Net Debt/EBITDA	-6.07	-5.59	-9.04	-9.20	-9.33	-9.39	-8.85	-8.65	-8.51	-8.53	-7.35	-7.50	-7.30	-7.22	-3.80	-3.61	-3.61	-3.44	-5.85	-5.75	-5.748
Interest Coverage	5.66	7.38	8.54	9.78	9.85	8.24	5.17	3.07	2.07	1.50	1.17	1.01	0.95	0.92	0.93	1.00	1.03	1.12	1.23	1.31	1.306
Equity Multiplier	8.25	8.25	8.84	8.84	8.84	8.84	9.65	9.65	9.65	9.65	8.82	8.82	8.82	8.82	8.04	8.04	8.04	8.04	7.10	7.10	7.102
Cash Ratio	snapshot only																				12.618
Debt Service Coverage	snapshot only																				1.362
Cash to Debt	snapshot only																				4.672
FCF to Debt	snapshot only																				0.616
Defensive Interval	snapshot only																				2661.6 days

Efficiency & Turnover

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Asset Turnover	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.06	0.07	0.07	0.07	0.07	0.07	0.067
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	1.40	1.40	1.27	1.26	1.28	1.30	1.19	1.29	1.39	1.49	2.67	2.78	2.89	2.96	—	—	—	—	—	—	—
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	262	261	287	289	286	281	308	284	263	245	137	131	126	123	0	0	0	0	0	0	0.0 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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Cash Conversion Cycle	262	261	287	289	286	281	308	284	263	245	137	131	126	123	0	0	0	0	0	0	—
Fixed Asset Turnover	snapshot only																				9.233
Cash Velocity	snapshot only																				0.379
Capital Intensity	snapshot only																				15.024

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	-3.9%	-1.6%	-3.3%	-3.0%	-1.2%	0.2%	8.5%	18.7%	26.4%	33.4%	31.8%	26.5%	22.1%	16.5%	12.4%	9.4%	6.3%	4.9%	5.2%	4.3%	4.26%
Net Income	29.0%	52.5%	45.6%	26.5%	11.5%	-0.1%	1.7%	5.5%	8.9%	8.9%	3.7%	-0.8%	0.2%	1.6%	6.2%	14.1%	10.7%	14.6%	19.3%	14.2%	14.23%
EPS	31.0%	56.3%	49.8%	29.5%	13.5%	1.0%	2.1%	5.7%	9.0%	8.9%	3.8%	0.1%	1.0%	2.2%	6.7%	13.7%	10.5%	14.8%	19.9%	15.5%	15.51%
FCF	16.8%	-8.9%	8.1%	0.9%	-15.6%	18.9%	5.7%	8.6%	7.3%	-3.6%	5.1%	-0.1%	1.7%	6.2%	-0.3%	18.1%	14.6%	-0.3%	21.9%	0.2%	0.24%
EBITDA	16.2%	32.5%	29.4%	15.4%	4.5%	-4.3%	-1.1%	3.0%	6.1%	6.5%	0.7%	-3.4%	-2.5%	-1.2%	3.5%	11.0%	8.2%	12.2%	16.7%	12.9%	12.90%
Op. Income	29.0%	51.6%	45.6%	26.2%	10.7%	-0.5%	1.2%	5.7%	9.3%	9.3%	3.1%	-1.8%	-0.7%	0.8%	5.8%	13.6%	10.0%	13.9%	19.9%	15.4%	15.41%
OCF Growth	snapshot only																				-5.91%
Asset Growth	snapshot only																				1.38%
Equity Growth	snapshot only																				14.75%
Debt Growth	snapshot only																				4.82%
Shares Change	snapshot only																				-1.10%
Dividend Growth	snapshot only																				9.71%

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	2.6%	1.7%	0.0%	-1.2%	-1.5%	-1.7%	0.1%	2.9%	6.3%	9.6%	11.4%	13.4%	15.1%	15.9%	17.1%	18.0%	17.9%	17.7%	15.9%	13.0%	13.00%
Revenue 5Y	5.5%	5.4%	4.8%	4.3%	4.1%	3.8%	4.4%	5.4%	6.2%	7.1%	7.4%	7.7%	8.1%	8.1%	8.2%	8.6%	9.3%	10.0%	10.3%	10.7%	10.69%
EPS 3Y	12.4%	15.7%	14.5%	12.8%	11.7%	9.9%	10.7%	14.2%	17.5%	19.8%	16.7%	11.1%	7.7%	4.0%	4.2%	6.4%	6.7%	8.5%	9.9%	9.6%	9.57%
EPS 5Y	13.7%	16.4%	16.5%	15.4%	14.5%	13.6%	13.2%	13.0%	11.9%	11.2%	9.8%	8.7%	9.0%	8.1%	8.5%	11.2%	12.6%	15.1%	15.2%	12.5%	12.47%
Net Income 3Y	11.2%	14.1%	12.9%	11.3%	10.4%	8.6%	9.4%	13.0%	16.1%	18.4%	15.3%	9.8%	6.8%	3.4%	3.8%	6.1%	6.5%	8.2%	9.5%	9.0%	8.96%
Net Income 5Y	13.1%	15.5%	15.5%	14.4%	13.4%	12.4%	12.1%	11.9%	10.8%	10.1%	8.7%	7.6%	8.0%	7.2%	7.6%	10.3%	11.7%	14.1%	14.2%	11.5%	11.53%
EBITDA 3Y	6.7%	10.2%	8.9%	7.0%	5.6%	3.6%	3.7%	6.4%	8.8%	10.6%	8.8%	4.7%	2.6%	0.3%	1.0%	3.3%	3.8%	5.7%	6.8%	6.6%	6.56%
EBITDA 5Y	7.6%	9.1%	8.6%	7.5%	6.4%	5.4%	5.7%	6.1%	6.2%	6.4%	5.1%	4.0%	4.0%	3.2%	3.1%	5.2%	6.3%	8.4%	9.3%	7.5%	7.52%
Gross Profit 3Y	4.1%	5.7%	5.4%	4.9%	4.3%	3.2%	3.4%	5.0%	6.8%	8.0%	7.4%	5.5%	4.3%	2.8%	3.2%	4.5%	4.9%	6.5%	7.3%	6.8%	6.77%
Gross Profit 5Y	5.1%	6.1%	6.2%	5.8%	5.4%	4.6%	4.4%	4.6%	4.6%	4.8%	4.5%	4.1%	4.1%	3.7%	3.9%	5.1%	5.9%	7.1%	7.5%	6.9%	6.86%
Op. Income 3Y	10.1%	14.8%	13.8%	12.1%	10.7%	8.5%	9.3%	12.8%	16.0%	18.1%	15.0%	9.4%	6.3%	3.1%	3.4%	5.7%	6.1%	7.9%	9.4%	8.8%	8.81%
Op. Income 5Y	9.4%	11.6%	11.7%	10.6%	9.5%	8.5%	9.1%	9.8%	10.1%	10.5%	9.0%	7.9%	8.0%	7.0%	7.3%	9.9%	11.3%	13.6%	14.0%	11.4%	11.43%
FCF 3Y	25.5%	22.4%	10.9%	8.7%	8.9%	8.0%	-2.0%	-1.7%	1.9%	1.5%	6.3%	3.0%	-2.7%	6.8%	3.5%	8.6%	7.8%	0.7%	8.5%	5.7%	5.75%
FCF 5Y	32.6%	30.3%	23.9%	23.1%	25.8%	22.4%	21.4%	21.4%	12.4%	16.0%	8.6%	6.8%	7.1%	5.2%	-0.3%	2.3%	4.3%	2.0%	7.8%	5.3%	5.31%
OCF 3Y	15.0%	13.6%	4.9%	4.5%	5.2%	5.4%	-3.4%	-2.1%	2.0%	1.7%	6.7%	3.8%	-1.5%	7.9%	5.1%	10.4%	9.3%	1.3%	8.3%	5.2%	5.24%
OCF 5Y	13.6%	11.0%	11.9%	9.9%	9.4%	8.6%	8.4%	9.0%	6.9%	11.1%	5.4%	4.7%	5.6%	4.4%	-0.1%	3.1%	5.2%	2.4%	7.6%	5.2%	5.16%
Assets 3Y	7.5%	7.5%	8.8%	8.8%	8.8%	8.8%	8.0%	8.0%	8.0%	8.0%	6.1%	6.1%	6.1%	6.1%	3.3%	3.3%	3.3%	3.3%	2.8%	2.8%	2.78%
Assets 5Y	7.1%	7.1%	8.1%	8.1%	8.1%	8.1%	7.2%	7.2%	7.2%	7.2%	6.8%	6.8%	6.8%	6.8%	6.2%	6.2%	6.2%	6.2%	4.4%	4.4%	4.36%
Equity 3Y	7.3%	7.3%	6.3%	6.3%	6.3%	6.3%	1.4%	1.4%	1.4%	1.4%	3.7%	3.7%	3.7%	3.7%	6.6%	6.6%	6.6%	6.6%	13.8%	13.8%	13.85%
Book Value 3Y	8.4%	8.7%	7.9%	7.8%	7.6%	7.6%	2.6%	2.6%	2.6%	2.6%	4.9%	4.9%	4.6%	4.3%	7.0%	6.9%	6.9%	6.9%	14.3%	14.5%	14.48%
Dividend 3Y	1.6%	2.3%	3.2%	3.5%	3.0%	2.4%	2.0%	1.8%	2.0%	1.9%	2.2%	2.4%	2.3%	2.8%	2.7%	2.6%	3.1%	2.6%	3.2%	3.7%	3.72%

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	0.77	0.69	0.56	0.46	0.45	0.43	0.52	0.56	0.56	0.52	0.53	0.56	0.58	0.60	0.65	0.72	0.80	0.84	0.89	0.94	0.944
Earnings Stability	0.90	0.77	0.81	0.92	0.91	0.78	0.81	0.93	0.91	0.78	0.79	0.88	0.89	0.75	0.79	0.92	0.92	0.83	0.86	0.91	0.912
Margin Stability	0.93	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.90	0.89	0.88	0.87	0.85	0.85	0.85	0.85	0.86	0.88	0.89	0.885
Rev. Growth Consistency	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	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	0.50	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	0.00	1.00	1.00	1.00	0.50	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	0.88	0.50	0.82	0.89	0.95	1.00	0.99	0.98	0.96	0.96	0.99	1.00	1.00	0.99	0.98	0.94	0.96	0.94	0.92	0.94	0.943
Earnings Smoothness	0.75	0.58	0.63	0.77	0.89	1.00	0.98	0.95	0.91	0.91	0.96	0.99	1.00	0.98	0.94	0.87	0.90	0.86	0.82	0.87	0.867
ROE Trend	0.01	0.03	0.03	0.02	0.02	0.02	0.03	0.03	0.02	0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	0.00	0.00	0.000
Gross Margin Trend	0.10	0.14	0.16	0.15	0.11	0.07	0.01	-0.07	-0.13	-0.18	-0.21	-0.22	-0.21	-0.19	-0.14	-0.09	-0.06	-0.01	0.02	0.03	0.031
FCF Margin Trend	0.15	0.01	0.02	-0.00	-0.03	0.07	0.01	-0.03	-0.11	-0.10	-0.10	-0.11	-0.10	-0.11	-0.09	-0.02	-0.01	-0.03	0.03	-0.00	-0.001
Sustainable Growth Rate	8.7%	10.1%	9.7%	9.6%	9.4%	9.5%	9.9%	10.3%	10.6%	10.7%	9.9%	9.7%	10.1%	10.2%	9.3%	10.0%	9.9%	10.6%	10.0%	10.2%	10.17%
Internal Growth Rate	1.1%	1.3%	1.1%	1.1%	1.1%	1.1%	1.1%	1.1%	1.2%	1.2%	1.1%	1.1%	1.1%	1.1%	1.1%	1.2%	1.2%	1.3%	1.4%	1.4%	1.37%

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	1.88	1.39	1.41	1.41	1.43	1.65	1.46	1.45	1.41	1.47	1.50	1.49	1.48	1.58	1.46	1.59	1.55	1.35	1.41	1.31	1.310
FCF/OCF	0.99	0.99	0.98	0.98	0.99	0.99	0.99	0.98	0.98	0.98	0.97	0.97	0.95	0.96	0.94	0.94	0.94	0.97	0.99	1.00	0.997
FCF/Net Income	snapshot only																				1.306
OCF/EBITDA	snapshot only																				0.967
CapEx/Revenue	0.5%	0.6%	0.8%	0.7%	0.7%	0.8%	0.6%	0.7%	0.8%	0.8%	1.2%	1.1%	1.5%	1.6%	2.2%	2.5%	2.1%	1.1%	0.3%	0.1%	0.10%
CapEx/Depreciation	snapshot only																				0.064
Accruals Ratio	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.006
Sloan Accruals	snapshot only																				0.880
Cash Flow Adequacy	snapshot only																				5.265
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	2.9%	2.9%	2.8%	3.1%	3.1%	3.0%	2.7%	3.3%	3.4%	3.3%	2.6%	2.7%	2.7%	2.5%	2.5%	2.5%	2.5%	2.5%	2.5%	2.3%	2.18%
Dividend/Share	$1.20	$1.24	$1.26	$1.28	$1.29	$1.29	$1.30	$1.31	$1.32	$1.32	$1.34	$1.37	$1.39	$1.42	$1.44	$1.46	$1.51	$1.53	$1.58	$1.62	$1.61
Payout Ratio	28.8%	26.3%	26.4%	26.9%	27.2%	27.2%	26.6%	26.0%	25.6%	25.6%	26.5%	27.2%	26.6%	26.9%	26.7%	25.5%	26.2%	25.2%	24.3%	24.5%	24.52%
FCF Payout Ratio	15.5%	19.2%	19.1%	19.4%	19.3%	16.7%	18.5%	18.2%	18.4%	17.7%	18.2%	18.9%	18.9%	17.9%	19.5%	17.2%	17.9%	19.2%	17.4%	18.8%	18.77%
Total Payout Ratio	54.4%	57.4%	54.4%	51.2%	43.9%	35.7%	32.3%	30.4%	27.3%	35.3%	36.5%	36.7%	34.7%	26.9%	26.8%	26.0%	28.6%	31.8%	33.0%	47.4%	47.39%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.05	0.06	0.08	0.09	0.08	0.07	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.09	0.10	0.10	0.11	0.10	0.11	0.12	0.121
Buyback Yield	2.6%	3.5%	3.0%	2.8%	1.9%	0.9%	0.6%	0.5%	0.2%	1.3%	1.0%	1.0%	0.8%	0.0%	0.0%	0.0%	0.2%	0.7%	0.9%	2.2%	2.19%
Net Buyback Yield	2.6%	3.5%	3.0%	2.8%	1.9%	0.9%	0.6%	0.5%	0.2%	1.3%	1.0%	1.0%	0.8%	-0.0%	0.0%	0.0%	0.2%	0.7%	0.9%	2.2%	2.19%
Total Shareholder Return	5.5%	6.4%	5.8%	5.8%	5.0%	4.0%	3.2%	3.8%	3.6%	4.6%	3.5%	3.7%	3.5%	2.4%	2.5%	2.5%	2.7%	3.2%	3.4%	4.5%	4.53%

DuPont Factors

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Tax Burden (NI/EBT)	0.76	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.78	0.78	0.78	0.78	0.77	0.77	0.773
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.997
EBIT Margin	0.38	0.42	0.44	0.44	0.43	0.42	0.41	0.39	0.37	0.34	0.32	0.30	0.30	0.30	0.30	0.31	0.31	0.32	0.34	0.35	0.346
Asset Turnover	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.06	0.07	0.07	0.07	0.07	0.07	0.067
Equity Multiplier	8.13	8.13	8.55	8.55	8.55	8.55	9.23	9.23	9.23	9.23	9.21	9.21	9.21	9.21	8.41	8.41	8.41	8.41	7.54	7.54	7.539

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)	$4.17	$4.71	$4.78	$4.76	$4.73	$4.75	$4.89	$5.03	$5.16	$5.17	$5.08	$5.04	$5.21	$5.29	$5.41	$5.73	$5.75	$6.07	$6.49	$6.62	$6.62
Book Value/Share	$35.27	$35.59	$36.98	$37.03	$37.11	$37.16	$35.04	$35.00	$35.00	$35.04	$40.20	$40.46	$40.40	$40.37	$45.36	$45.26	$45.27	$45.40	$52.27	$52.52	$54.41
Tangible Book/Share	$31.93	$32.22	$33.60	$33.64	$33.71	$33.76	$31.64	$31.60	$31.60	$31.64	$36.79	$37.03	$36.97	$36.94	$41.93	$41.84	$41.85	$41.97	$48.83	$49.06	$49.06
Revenue/Share	$14.33	$14.51	$14.32	$14.22	$14.42	$14.70	$15.62	$16.92	$18.23	$19.60	$20.62	$21.60	$22.43	$22.98	$23.28	$23.55	$23.80	$24.15	$24.60	$24.83	$24.83
FCF/Share	$7.76	$6.43	$6.61	$6.61	$6.67	$7.73	$7.02	$7.19	$7.16	$7.46	$7.39	$7.25	$7.34	$7.97	$7.41	$8.53	$8.39	$7.96	$9.07	$8.65	$8.65
OCF/Share	$7.82	$6.52	$6.73	$6.71	$6.77	$7.84	$7.12	$7.31	$7.30	$7.61	$7.63	$7.48	$7.69	$8.34	$7.91	$9.11	$8.91	$8.22	$9.15	$8.67	$8.67
Cash/Share	$50.57	$51.03	$77.39	$77.49	$77.66	$77.77	$75.43	$75.34	$75.34	$75.42	$69.06	$69.51	$69.40	$69.35	$41.70	$41.62	$41.62	$41.74	$65.26	$65.57	$53.68
EBITDA/Share	$6.56	$7.18	$7.18	$7.06	$6.98	$6.95	$7.13	$7.29	$7.41	$7.40	$7.20	$7.10	$7.28	$7.36	$7.49	$7.85	$7.86	$8.27	$8.77	$8.97	$8.97
Debt/Share	$10.77	$10.87	$12.49	$12.51	$12.53	$12.55	$12.29	$12.27	$12.27	$12.28	$16.14	$16.25	$16.22	$16.21	$13.27	$13.24	$13.24	$13.28	$13.97	$14.03	$14.03
Net Debt/Share	$-39.80	$-40.16	$-64.90	$-64.99	$-65.12	$-65.22	$-63.14	$-63.07	$-63.07	$-63.13	$-52.92	$-53.26	$-53.18	$-53.14	$-28.43	$-28.37	$-28.38	$-28.46	$-51.29	$-51.53	$-51.53

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-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.937
Altman Z-Prime	snapshot only																				1.810
Piotroski F-Score	8	8	8	8	7	6	7	7	7	6	7	6	6	6	8	7	6	8	9	9	9
Beneish M-Score	-2.41	-2.38	-2.63	-2.56	-2.50	-2.48	-1.92	-1.99	-1.98	-1.98	-3.38	-3.08	-3.15	-3.24	-2.43	-2.48	-2.28	-2.47	-2.56	-2.37	-2.373
Ohlson O-Score	snapshot only																				-5.851
ROIC (Greenblatt)	snapshot only																				13.64%
Net-Net WC	snapshot only																				$-253.14
EVA	snapshot only																				$158851134.32

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																				AA+
Credit Score	89.97	89.59	91.42	91.81	91.92	92.62	88.45	89.44	89.19	89.92	85.31	85.35	85.24	86.11	90.29	91.06	90.79	90.59	93.71	93.92	93.915
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				2.857
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				97
Sector Credit Rank	snapshot only																				90

SRCE NASDAQ

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