— Know what they know.
Not Investment Advice

SYNL NASDAQ

Synalloy Corporation
1W: +19.7% 1M: +18.4% 3M: +7.2% 1Y: +45.5% 3Y: -2.1% 5Y: +46.2%
$15.57
Last traded 2022-08-10 — delisted
NASDAQ · Basic Materials · Steel · $158.8M mcap · 7M float · 0.353% daily turnover

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
42.3 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: 11.5%  ·  5Y Avg: -15.2%
Cost Advantage
22
Intangibles
73
Switching Cost
40
Network Effect
19
Scale
45
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. SYNL shows a Weak competitive edge (42.3/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. ROIC of 11.5% 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
Analyst Recommendations
Strong Buy: 0Buy: 2Hold: 1Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0

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.

27 Grade D
Profitability
4
Balance Sheet
67
Earnings Quality
65
Growth
17
Value
31
Momentum
23
Safety
100
Cash Flow
30
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. SYNL scores highest in Safety (100/100) and lowest in Profitability (4/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score
5.47
Safe Zone
Piotroski F-Score
3/9
Beneish M-Score
-3.36
Unlikely Manipulator
Ohlson O-Score
-7.22
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
A-
Score: 65.0/100
Trend: Improving
Earnings Quality
OCF/NI: 0.71x
Accruals: -1.8%
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. SYNL scores 5.47, 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. SYNL scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. SYNL's score of -3.36 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. SYNL'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. SYNL receives an estimated rating of A- (score: 65.0/100), with a improving trend.

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
112.29x
PEG
0.33x
P/S
1.71x
P/B
1.67x
P/FCF
-20.27x
P/OCF
EV/EBITDA
-24.27x
EV/Revenue
1.47x
EV/EBIT
-252.17x
EV/FCF
-14.15x
Earnings Yield
-5.37%
FCF Yield
-4.93%
Shareholder Yield
8.76%
Graham Number
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 112.3x earnings, SYNL is priced for high growth expectations.

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
-1.404
NI / EBT
×
Interest Burden
-13.823
EBT / EBIT
×
EBIT Margin
-0.006
EBIT / Rev
×
Asset Turnover
0.537
Rev / Assets
×
Equity Multiplier
1.436
Assets / Equity
=
ROE
-8.7%
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. SYNL's ROE of -8.7% is driven by Asset Turnover (0.537), indicating efficient use of assets to generate revenue. A tax burden ratio of -1.40 suggests the company retains less than 60% of pre-tax earnings after taxes.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
Price/Value
Margin of Safety
Premium
Assessment
Overvalued

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
$15.57
Median 1Y
$13.82
5th Pctile
$6.00
95th Pctile
$32.14
Ann. Volatility
52.2%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

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

Profitability
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE -9.6% -18.7% -29.2% -26.8% -16.2% 3.8% 21.1% 30.7% 39.2% 21.2% -12.9% -62.6% -79.2% -78.3% -43.8% -2.8% -2.1% -5.3% -6.2% -8.7% -8.73%
ROA -4.1% -8.1% -11.7% -10.8% -6.5% 1.5% 8.6% 12.4% 15.9% 10.9% -5.4% -26.4% -33.5% -48.5% -24.8% -1.6% -1.2% -3.0% -4.3% -6.1% -6.08%
ROIC -5.7% -11.1% -17.2% -15.6% -7.4% 3.1% 10.1% 14.3% 18.1% 70.5% 75.6% -17.1% -21.2% -16.7% -2.7% 19.7% 9.1% 26.7% 14.8% 11.5% 11.48%
ROCE -5.0% -10.8% -34.8% -32.6% -25.4% -12.2% 12.5% 17.9% 21.7% 23.7% 5.0% -47.7% -82.2% -55.3% -12.6% -4.9% -2.8% -2.1% -1.3% -0.4% -0.41%
Gross Margin 6.6% 8.4% 11.0% 12.5% 17.0% 20.9% 20.8% 19.4% 18.0% 1.0% 1.0% 1.0% 11.7% 15.1% 35.3% 19.3% 26.1% 29.7% 14.6% 14.5% 14.48%
Operating Margin -16.1% -21.2% -12.3% 3.0% 4.9% 12.4% 11.0% 11.4% 10.5% -32.1% -3.8% -4855.6% 0.8% 1.2% -1.1% -4.2% -14.4% -4.1% 92.6% -12.2% -12.24%
Net Margin -10.5% -17.8% -15.4% 1.6% 3.5% 9.5% 8.4% 8.8% 9.5% -30.7% -6.7% -3200.8% -1.8% -0.3% 3.3% 1.3% -2.8% -10.6% -27.7% -10.2% -10.20%
EBITDA Margin -8.8% -16.9% -63.3% 6.0% 7.8% 15.4% 13.9% 13.8% 12.9% -31.0% -3.7% -1276.1% -6.7% -1.1% 4.4% -3.1% -14.4% 11.8% -12.6% -12.2% -12.24%
FCF Margin 3.8% 4.5% 5.6% 5.8% 7.8% 9.0% 5.2% 4.7% 3.3% -3.1% -7.6% -27.7% -91.8% -32.9% -50.3% -18.2% -18.2% -43.3% -2.6% -10.4% -10.39%
OCF Margin 5.4% 6.2% 7.0% 7.1% 8.6% 9.6% 5.7% 5.3% 4.1% -2.2% -6.6% -26.3% -91.7% -32.3% -42.1% -12.5% -8.2% -25.7% -0.6% -8.0% -8.03%
ROE 3Y Avg snapshot only -49.57%
ROE 5Y Avg snapshot only -30.70%
ROA 3Y Avg snapshot only -22.67%
ROIC 3Y Avg snapshot only -23.46%
ROIC Economic snapshot only 4.96%
Cash ROA snapshot only -4.99%
Cash ROIC snapshot only -13.08%
CROIC snapshot only -16.93%
NOPAT Margin snapshot only 7.04%
Pretax Margin snapshot only 8.06%
R&D / Revenue snapshot only 0.21%
SGA / Revenue snapshot only 34.97%
SBC / Revenue snapshot only 1.93%
Valuation
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 -6.79 -2.57 -2.62 -3.28 -6.15 28.82 7.80 5.63 3.90 4.23 -14.29 -4.18 -2.76 -3.49 -5.82 -89.49 -111.96 -43.91 -26.15 -18.61 112.285
P/S Ratio 0.24 0.19 0.28 0.33 0.35 0.35 0.47 0.43 0.35 0.22 0.56 1.58 2.95 1.64 2.61 1.82 2.77 4.61 1.95 2.11 1.707
P/B Ratio 0.64 0.47 0.89 1.02 1.16 1.29 1.42 1.48 1.31 0.89 4.05 5.76 4.81 4.81 1.72 1.68 1.62 1.56 1.68 1.69 1.667
P/FCF 6.38 4.13 5.02 5.68 4.48 3.90 9.00 9.28 10.72 -7.13 -7.39 -5.71 -3.22 -5.00 -5.19 -9.95 -15.23 -10.65 -74.19 -20.27 -20.271
P/OCF 4.45 3.01 3.97 4.60 4.03 3.67 8.29 8.19 8.65
EV/EBITDA 3295.68 -10.16 -2.64 -3.06 -4.47 -14.47 7.00 5.46 4.33 0.49 11.75 -9.00 -3.53 -5.23 -11.52 -28.98 -31.79 -64.66 -38.92 -24.27 -24.266
EV/Revenue 0.52 0.48 0.52 0.57 0.58 0.56 0.78 0.71 0.60 0.05 0.43 1.33 2.38 1.32 2.88 2.01 3.07 5.14 1.36 1.47 1.470
EV/EBIT -13.41 -5.51 -2.18 -2.51 -3.47 -7.72 9.67 6.97 5.34 0.68 45.24 -7.34 -3.42 -5.08 -11.27 -28.57 -48.33 -61.28 -80.49 -252.17 -252.166
EV/FCF 13.80 10.61 9.38 9.98 7.46 6.24 14.88 15.06 18.26 -1.54 -5.70 -4.79 -2.60 -4.03 -5.73 -11.02 -16.92 -11.87 -51.70 -14.15 -14.153
Earnings Yield -14.7% -38.9% -38.2% -30.4% -16.3% 3.5% 12.8% 17.8% 25.6% 23.6% -7.0% -23.9% -36.2% -28.7% -17.2% -1.1% -0.9% -2.3% -3.8% -5.4% -5.37%
FCF Yield 15.7% 24.2% 19.9% 17.6% 22.3% 25.7% 11.1% 10.8% 9.3% -14.0% -13.5% -17.5% -31.1% -20.0% -19.3% -10.1% -6.6% -9.4% -1.3% -4.9% -4.93%
PEG Ratio snapshot only 0.334
Price/Tangible Book snapshot only 1.742
EV/Gross Profit snapshot only 6.715
Acquirers Multiple snapshot only 20.035
Shareholder Yield snapshot only 8.76%
Leverage & Solvency
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 3.63 3.63 4.09 4.09 4.09 4.09 3.17 3.17 3.17 6.58 1.65 1.65 1.65 1.65 3.73 3.73 3.73 3.73 6.72 6.72 6.720
Quick Ratio 1.21 1.21 1.35 1.35 1.35 1.35 1.12 1.12 1.12 6.58 1.65 1.65 1.65 1.65 1.89 1.89 1.89 1.89 6.01 6.01 6.012
Debt/Equity 0.75 0.75 0.78 0.78 0.78 0.78 0.94 0.94 0.94 0.25 0.53 0.53 0.53 0.53 0.35 0.35 0.35 0.35 0.15 0.15 0.153
Net Debt/Equity 0.74 0.74 0.77 0.77 0.77 0.77 0.92 0.92 0.92 -0.69 -0.93 -0.93 -0.93 -0.93 0.18 0.18 0.18 0.18 -0.51 -0.51 -0.509
Debt/Assets 0.31 0.31 0.30 0.30 0.30 0.30 0.40 0.40 0.40 0.18 0.23 0.23 0.23 0.23 0.22 0.22 0.22 0.22 0.12 0.12 0.119
Debt/EBITDA 1785.93 -6.25 -1.23 -1.32 -1.79 -5.45 2.82 2.14 1.82 0.63 1.98 -0.98 -0.48 -0.71 -2.13 -5.49 -6.20 -13.07 -5.11 -3.16 -3.164
Net Debt/EBITDA 1771.86 -6.20 -1.22 -1.32 -1.79 -5.43 2.76 2.10 1.79 -1.78 -3.50 1.73 0.85 1.26 -1.09 -2.80 -3.17 -6.67 16.93 10.49 10.490
Interest Coverage -3.60 -9.21 -29.02 -32.27 -28.00 -14.51 18.17 25.67 30.04 19.06 2.79 -40.42 -186.91 -77.48 -37.74 -14.97 -10.94 -4.14 -6.95 -1.79 -1.789
Equity Multiplier 2.41 2.41 2.58 2.58 2.58 2.58 2.38 2.38 2.38 1.34 2.31 2.31 2.31 2.31 1.57 1.57 1.57 1.57 1.29 1.29 1.287
Cash Ratio snapshot only 4.663
Debt Service Coverage snapshot only -18.586
Cash to Debt snapshot only 4.316
FCF to Debt snapshot only -0.542
Defensive Interval snapshot only 1038.5 days
Efficiency & Turnover
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 1.16 1.10 1.10 1.08 1.15 1.27 1.42 1.61 1.75 2.07 1.38 0.70 0.31 1.03 0.55 0.78 0.49 0.28 0.58 0.54 0.537
Inventory Turnover 2.42 2.30 2.55 2.48 2.55 2.71 2.91 3.26 3.54 6.22 3.66 1.85 0.86 2.95 3.92 2.43 1.33 2.32 2.19 2.188
Receivables Turnover 7.42 7.04 8.09 7.94 8.47 9.33 8.55 9.73 10.58 23.31 9.40 4.76 2.13 5.17 7.24 4.60 2.65 4.42 4.11 4.105
Payables Turnover 11.10 10.58 11.42 11.10 11.45 12.13 10.53 11.78 12.79 24.61 11.19 5.64 2.62 49.83 8.32 11.07 6.86 3.75 6.22 5.86 5.859
DSO 49 52 45 46 43 39 43 37 34 16 39 77 171 0 71 50 79 138 83 89 88.9 days
DIO 151 158 143 147 143 135 125 112 103 59 100 198 425 0 124 93 150 274 157 167 166.8 days
DPO 33 34 32 33 32 30 35 31 29 15 33 65 139 7 44 33 53 97 59 62 62.3 days
Cash Conversion Cycle 167 176 156 161 154 144 133 119 109 59 106 210 457 -7 150 110 176 315 181 193 193.4 days
Fixed Asset Turnover snapshot only 2.771
Operating Cycle snapshot only 255.7 days
Cash Velocity snapshot only 1.209
Capital Intensity snapshot only 1.608
Growth (YoY)
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue -10.1% -13.5% -16.1% -14.9% -5.1% 10.0% 30.7% 51.8% 54.6% 11.4% -29.6% -68.7% -87.1% -70.8% -73.8% -27.6% 2.8% -67.0% 21.5% -19.4% -19.42%
Net Income -3.3% -11.3% -8.0% -6.6% -51.8% 1.2% 1.7% 2.2% 3.5% 3.8% -1.5% -2.5% -2.5% -3.6% -2.0% 96.1% 97.6% 92.6% 79.8% -3.5% -3.50%
EPS -3.2% -11.1% -7.9% -6.4% -47.4% 1.2% 1.7% 2.1% 3.2% 8.7% -1.5% -2.3% -2.6% -2.2% -1.5% 95.3% 97.5% 92.1% 77.8% -3.8% -3.81%
FCF 1.9% 1.3% -41.0% -18.6% 95.9% 1.2% 23.4% 23.5% -34.2% -1.4% -2.0% -2.9% -4.6% -2.1% -72.8% 52.3% 79.6% 56.5% 93.7% 54.1% 54.12%
EBITDA -99.8% -2.0% -5.6% -6.1% -781.6% 10.1% 1.7% 2.0% 2.7% 3.8% -76.7% -1.4% -1.6% -1.8% -2.8% 65.9% 85.3% 89.6% 83.1% 29.6% 29.59%
Op. Income -2.2% -8.2% -17.2% -12.5% 0.1% 1.4% 1.9% 2.4% 4.5% 1.3% -92.0% -2.3% -2.3% -3.1% -2.7% 1.7% 1.5% 1.6% 2.7% -85.0% -84.98%
OCF Growth snapshot only 48.34%
Asset Growth snapshot only -23.98%
Equity Growth snapshot only -7.01%
Debt Growth snapshot only -59.43%
Shares Change snapshot only -6.53%
Growth (CAGR)
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 20.6% 13.9% 8.4% 4.9% 4.1% 4.2% 6.0% 7.5% 9.7% 2.0% -8.3% -26.0% -42.6% -29.0% -37.8% -29.9% -41.1% -52.5% -39.3% -43.3% -43.26%
Revenue 5Y 7.3% 7.3% 7.8% 9.4% 13.1% 15.9% 19.3% 21.4% 20.8% 12.6% 3.2% -11.3% -25.8% -18.2% -26.2% -22.4% -29.5% -36.6% -24.5% -25.1% -25.08%
EPS 3Y -36.9% 12.8% 45.1% 94.5%
EPS 5Y
Net Income 3Y -35.8% 15.6% 52.2% 1.0%
Net Income 5Y
EBITDA 3Y -77.9% 11.2% 29.8% 45.1% 37.9% -7.8%
EBITDA 5Y -70.8% 1.5% 69.4% 37.4% -2.7%
Gross Profit 3Y 2.7% -0.9% -6.9% -8.8% -4.9% -1.2% 5.9% 15.2% 25.8% 23.2% 14.8% -6.3% -29.5% -13.7% -61.9% -37.1% -47.1% -54.6% -34.3% -41.1% -41.08%
Gross Profit 5Y -5.0% -4.4% -2.2% 2.8% 15.3% 23.1% 29.2% 30.6% 27.9% 21.5% 10.6% -5.5% -25.5% -20.9% -52.4% -34.2% -34.2% -33.6% -11.0% -12.2% -12.21%
Op. Income 3Y -23.1% 4.9% 29.4% 61.7% 86.5% 43.6% -38.2% -49.0% -49.01%
Op. Income 5Y -4.3% 13.9% 22.8% 52.4%
FCF 3Y
FCF 5Y -5.0% 41.8% 20.7% -1.2% 24.3% 52.1%
OCF 3Y 1.5% 1.0% 71.7% 53.4%
OCF 5Y -6.9% 5.0% 1.8% -6.6% 6.6% 26.1% 67.2%
Assets 3Y 22.9% 22.9% 9.0% 9.0% 9.0% 9.0% 5.2% 5.2% 5.2% -21.4% -33.5% -33.5% -33.5% -33.5% -10.7% -10.7% -10.7% -10.7% -25.1% -25.1% -25.06%
Assets 5Y 6.5% 6.5% 6.8% 6.8% 6.8% 6.8% 13.9% 13.9% 13.9% -4.4% -13.9% -13.9% -13.9% -13.9% -8.4% -8.4% -8.4% -8.4% -15.3% -15.3% -15.33%
Equity 3Y 6.3% 6.3% -3.6% -3.6% -3.6% -3.6% 2.9% 2.9% 2.9% -6.9% -32.5% -32.5% -32.5% -32.5% 5.2% 5.2% 5.2% 5.2% -8.0% -8.0% -7.97%
Book Value 3Y 5.0% 4.8% -4.9% -5.3% -5.3% -5.3% 0.4% -2.0% -2.2% 15.5% -31.2% -38.7% -35.0% -34.8% 1.1% 2.4% 3.7% 5.3% -7.2% -5.1% -5.12%
Dividend 3Y
Growth Quality
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 0.58 0.64 0.64 0.56 0.63 0.70 0.72 0.67 0.70 0.71 0.16 0.01 0.05 0.16 0.41 0.46 0.44 0.65 0.72 0.63 0.628
Earnings Stability 0.00 0.05 0.05 0.02 0.00 0.07 0.01 0.05 0.12 0.03 0.03 0.18 0.15 0.24 0.22 0.06 0.04 0.03 0.02 0.00 0.004
Margin Stability 0.78 0.71 0.71 0.78 0.78 0.70 0.67 0.70 0.72 0.70 0.66 0.66 0.73 0.73 0.43 0.59 0.72 0.80 0.42 0.57 0.569
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.00 0.50 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 0.000
FCF Positive Streak 0 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence 0.20 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness 0.00
ROE Trend -0.16 -0.25 -0.39 -0.34 -0.16 0.14 0.37 0.43 0.48 0.28 -0.20 -1.35 -1.82 -1.51 -0.24 0.54 0.69 0.55 0.23 0.61 0.608
Gross Margin Trend -0.06 -0.06 -0.05 -0.03 0.02 0.06 0.09 0.10 0.09 0.07 0.06 0.06 0.01 -0.02 -0.17 -0.13 -0.09 -0.04 0.12 0.08 0.083
FCF Margin Trend 0.08 0.09 0.09 0.07 0.08 0.06 -0.01 -0.01 -0.02 -0.10 -0.13 -0.33 -0.97 -0.36 -0.49 -0.07 0.26 -0.25 0.26 0.13 0.126
Sustainable Growth Rate 3.8% 21.1% 30.7% 39.2% 21.2%
Internal Growth Rate 1.6% 9.4% 14.2% 18.9% 12.2%
Cash Flow Quality
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 -1.53 -0.85 -0.66 -0.71 -1.53 7.86 0.94 0.69 0.45 -0.42 1.68 0.70 0.86 0.69 0.94 6.17 3.31 2.45 0.08 0.71 0.709
FCF/OCF 0.70 0.73 0.79 0.81 0.90 0.94 0.92 0.88 0.81 1.43 1.15 1.05 1.00 1.02 1.19 1.46 2.22 1.69 4.64 1.29 1.294
FCF/Net Income snapshot only 0.918
CapEx/Revenue 1.6% 1.7% 1.5% 1.4% 0.9% 0.6% 0.4% 0.6% 0.8% 0.9% 1.0% 1.4% 0.1% 0.6% 3.8% 2.8% 3.4% 5.6% 2.1% 2.4% 2.36%
CapEx/Depreciation snapshot only 0.842
Accruals Ratio -0.10 -0.15 -0.19 -0.18 -0.17 -0.11 0.01 0.04 0.09 0.15 0.04 -0.08 -0.05 -0.15 -0.02 0.08 0.03 0.04 -0.04 -0.02 -0.018
Sloan Accruals snapshot only 0.061
Cash Flow Adequacy snapshot only -3.400
Dividends & Buybacks
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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% 0.0% 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% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total Payout Ratio 17.7% 0.0% 0.0% 0.0% 0.0%
Div. Increase Streak
Chowder Number
Buyback Yield 0.9% 1.3% 0.0% 0.8% 0.7% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.1% 5.3% 5.8% 6.3% 8.8% 8.76%
Net Buyback Yield 0.9% 1.3% 0.0% 0.8% 0.7% 0.6% 0.0% -0.2% -0.4% -0.8% -0.5% -0.2% 0.0% 0.3% -0.4% -0.3% 4.9% 5.4% 6.3% 8.8% 8.76%
Total Shareholder Return 0.9% 1.3% 0.0% 0.8% 0.7% 0.6% 0.0% -0.2% -0.4% -0.8% -0.5% -0.2% 0.0% 0.3% -0.4% -0.3% 4.9% 5.4% 6.3% 8.8% 8.76%
DuPont Factors
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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) 0.73 0.76 0.85 0.89 0.99 0.44 0.79 0.79 0.83 0.76 1.56 1.02 1.21 1.30 14.25 -0.08 -0.12 -0.32 -0.86 -1.40 -1.404
Interest Burden (EBT/EBIT) 1.25 1.10 0.52 0.49 0.34 -0.38 0.94 0.96 0.96 0.97 -2.63 2.06 1.27 1.38 0.12 -3.73 -3.18 -3.97 -5.12 -13.82 -13.823
EBIT Margin -0.04 -0.09 -0.24 -0.23 -0.17 -0.07 0.08 0.10 0.11 0.07 0.01 -0.18 -0.70 -0.26 -0.26 -0.07 -0.06 -0.08 -0.02 -0.01 -0.006
Asset Turnover 1.16 1.10 1.10 1.08 1.15 1.27 1.42 1.61 1.75 2.07 1.38 0.70 0.31 1.03 0.55 0.78 0.49 0.28 0.58 0.54 0.537
Equity Multiplier 2.32 2.32 2.48 2.48 2.48 2.48 2.46 2.46 2.46 1.95 2.37 2.37 2.37 1.62 1.76 1.76 1.76 1.76 1.44 1.44 1.436
Per Share
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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) $-1.10 $-2.15 $-2.98 $-2.69 $-1.62 $0.38 $2.11 $2.85 $3.60 $3.68 $-1.09 $-3.72 $-5.64 $-4.47 $-2.68 $-0.17 $-0.14 $-0.35 $-0.60 $-0.84 $-0.84
Book Value/Share $11.76 $11.70 $8.77 $8.65 $8.61 $8.54 $11.60 $10.81 $10.70 $17.58 $3.84 $2.70 $3.24 $3.24 $9.05 $9.28 $9.59 $9.97 $9.28 $9.24 $8.67
Tangible Book/Share $8.09 $8.04 $7.37 $7.27 $7.24 $7.18 $8.79 $8.19 $8.11 $17.58 $3.84 $2.70 $3.24 $3.24 $8.37 $8.59 $8.87 $9.23 $8.98 $8.94 $8.94
Revenue/Share $31.18 $29.44 $27.96 $27.03 $28.72 $31.37 $34.80 $36.93 $39.72 $69.89 $27.64 $9.84 $5.27 $9.48 $5.97 $8.58 $5.63 $3.38 $7.99 $7.39 $8.13
FCF/Share $1.17 $1.34 $1.55 $1.56 $2.23 $2.82 $1.83 $1.73 $1.31 $-2.18 $-2.11 $-2.73 $-4.84 $-3.12 $-3.00 $-1.56 $-1.02 $-1.46 $-0.21 $-0.77 $-0.73
OCF/Share $1.68 $1.83 $1.96 $1.92 $2.48 $3.00 $1.98 $1.96 $1.62 $-1.53 $-1.83 $-2.59 $-4.83 $-3.06 $-2.51 $-1.07 $-0.46 $-0.87 $-0.05 $-0.59 $-0.56
Cash/Share $0.07 $0.07 $0.03 $0.03 $0.03 $0.03 $0.21 $0.20 $0.19 $16.52 $5.60 $3.94 $4.72 $4.72 $1.56 $1.60 $1.65 $1.72 $6.14 $6.12 $5.08
EBITDA/Share $0.00 $-1.40 $-5.53 $-5.06 $-3.72 $-1.22 $3.88 $4.77 $5.53 $6.87 $1.02 $-1.45 $-3.55 $-2.40 $-1.49 $-0.59 $-0.54 $-0.27 $-0.28 $-0.45 $-0.45
Debt/Share $8.77 $8.72 $6.80 $6.70 $6.67 $6.62 $10.94 $10.19 $10.09 $4.32 $2.03 $1.42 $1.71 $1.71 $3.18 $3.27 $3.37 $3.51 $1.42 $1.42 $1.42
Net Debt/Share $8.70 $8.65 $6.77 $6.68 $6.65 $6.60 $10.73 $10.00 $9.89 $-12.20 $-3.57 $-2.51 $-3.01 $-3.01 $1.62 $1.67 $1.72 $1.79 $-4.72 $-4.70 $-4.70
Academic Models
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 5.467
Altman Z-Prime snapshot only 11.623
Piotroski F-Score 3 3 4 4 5 7 6 6 6 6 3 2 2 1 3 4 5 5 5 3 3
Beneish M-Score -2.58 -2.92 -4.04 -4.04 -4.04 -3.60 -1.56 -1.39 -1.08 -22.11 -7.36 -839.74 -5.11 96.21 2756.94 -3.52 -3.26 -3.36 -3.363
Ohlson O-Score snapshot only -7.217
ROIC (Greenblatt) snapshot only -0.42%
Net-Net WC snapshot only $6.17
EVA snapshot only $630915.97
Credit
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 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 40.42 50.08 43.60 42.31 47.01 47.16 76.81 77.71 83.50 63.79 33.35 25.12 25.16 25.43 49.34 54.76 49.76 50.71 64.37 65.04 65.037
Credit Grade snapshot only 7
Credit Trend snapshot only 10.274
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 66
Sector Credit Rank snapshot only 55

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms