— Know what they know.
Not Investment Advice

TAGP OTC

Tristar Acquisition Group
1W: +0.0% 1M: -20.3% 3M: +351.3% YTD: +508.2% 1Y: +661.2% 3Y: +1600.0% 5Y: -40.0%
$0.51
+0.01 (+2.00%)
 
Weekly Expected Move ±6.6%
$0 $0 $1 $1 $1
OTC · Industrials · Consulting Services · Tech Score Neutral · Power 45 · $96.4M mcap · 11M float · 0.103% daily turnover · Short 100% of daily vol

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-
Oct 02, 2026
DCF
3
ROE
1
ROA
1
D/E
1
P/E
1
P/B
1
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. TAGP receives an overall rating of C-. Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-10-02 D+ C-
2026-06-29 None ADDED
2026-06-29 EXISTED None
2026-06-23 None ADDED
2026-06-14 EXISTED None
2026-06-09 None ADDED
2026-06-09 EXISTED None
2026-06-03 None ADDED
2026-06-02 EXISTED None
2026-05-26 None ADDED

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.

★ ★ ★ ★ ★ — Grade A+
Profitability
—
Balance Sheet
80
Earnings Quality
23
Growth
—
Value
36
Momentum
—
Safety
100
Cash Flow
18

Risk & Quality Signals

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

Altman Z-Score
64.81
Safe Zone
Piotroski F-Score
2/9
✓ ✗ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
27.98
Bankruptcy prob: 100.0%
High Risk
Credit Rating
A-
Score: 66.4/100
Earnings Quality
25/100
OCF/NI: -9.87x
Accruals: 1151.0%
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. TAGP scores 64.81, 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. TAGP scores 2/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. TAGP's implied 100.0% bankruptcy probability signals significant financial distress. 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. TAGP receives an estimated rating of A- (score: 66.4/100). 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). TAGP's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

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
-1470.83x
PEG
-14.71x
P/S
1692.01x
P/B
787.66x
P/FCF
-2.59x
P/OCF
—
EV/EBITDA
11.30x
EV/Revenue
1.14x
EV/EBIT
12.43x
EV/FCF
-2.58x
Earnings Yield
3.80%
FCF Yield
-38.66%
Shareholder Yield
0.00%
Graham Number
$0.02
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. TAGP currently has negative earnings — the P/E ratio is not meaningful. Graham's intrinsic value formula yields $0.02 per share, 2030% 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
0.837
NI / EBT
×
Interest Burden
0.565
EBT / EBIT
×
EBIT Margin
0.092
EBIT / Rev
×
Asset Turnover
24.393
Rev / Assets
×
Equity Multiplier
2.141
Assets / Equity
=
ROE
226.8%
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. TAGP's ROE of 226.8% is driven by Asset Turnover (24.393), 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.

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

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$0.06
Price/Value
3.10x
Margin of Safety
-209.54%
Premium
209.54%
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 TAGP's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. TAGP trades at a 210% premium to its adjusted intrinsic value of $0.06, 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 -1470.8x.

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
$0.51
Median 1Y
$0.02
5th Pctile
$0.00
95th Pctile
$1.28
Ann. Volatility
264.0%
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 Q2'11 Q3'11 Q2'23 Current
ROE 7.7% 15.4% 2.3% 2.27%
ROA 0.9% 1.5% 1.1% 1.06%
ROIC 8.1% 6.0% 4.3% 4.30%
ROCE 4.7% 11.5% 3.1% 3.07%
Gross Margin 24.7% 28.7% — —
Operating Margin 7.8% 10.9% — —
Net Margin 4.0% 4.9% — —
EBITDA Margin 7.8% 12.9% — —
FCF Margin -37.5% -44.1% -44.2% -44.17%
OCF Margin -37.5% -42.8% -42.8% -42.84%
ROIC Economic snapshot only 4.30%
Cash ROA snapshot only -10.45%
Cash ROIC snapshot only -23.95%
CROIC snapshot only -24.69%
NOPAT Margin snapshot only 7.69%
Pretax Margin snapshot only 5.18%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 16.39%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q2'11 Q3'11 Q2'23 Current
P/E Ratio 197.91 87.04 26.31 -1470.833
P/S Ratio 7.82 3.82 1.14 1692.015
P/B Ratio 15.21 13.38 59.67 787.664
P/FCF -20.85 -8.65 -2.59 -2.586
P/OCF — — — —
EV/EBITDA 119.38 47.47 11.30 11.296
EV/Revenue 9.34 4.81 1.14 1.141
EV/EBIT 119.38 52.22 12.43 12.430
EV/FCF -24.91 -10.91 -2.58 -2.584
Earnings Yield 0.5% 1.1% 3.8% 3.80%
FCF Yield -4.8% -11.6% -38.7% -38.66%
Price/Tangible Book snapshot only 59.671
EV/Gross Profit snapshot only 4.301
Acquirers Multiple snapshot only 12.426
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $0.02
Leverage & Solvency
Metric Trend Q2'11 Q3'11 Q2'23 Current
Current Ratio 1.10 1.04 3.70 3.698
Quick Ratio 0.80 0.77 2.69 2.689
Debt/Equity 3.94 4.27 0.44 0.438
Net Debt/Equity 2.96 3.49 -0.07 -0.066
Debt/Assets 0.44 0.41 0.20 0.205
Debt/EBITDA 25.92 12.01 0.08 0.083
Net Debt/EBITDA 19.44 9.81 -0.01 -0.012
Interest Coverage 1.31 2.31 2.30 2.297
Equity Multiplier 8.90 10.35 2.14 2.141
Cash Ratio snapshot only 0.870
Debt Service Coverage snapshot only 2.528
Cash to Debt snapshot only 1.150
FCF to Debt snapshot only -52.640
Defensive Interval snapshot only 62.7 days
Efficiency & Turnover
Metric Trend Q2'11 Q3'11 Q2'23 Current
Asset Turnover 0.22 0.34 24.39 24.393
Inventory Turnover 0.88 1.23 65.71 65.709
Receivables Turnover 0.69 0.80 49.59 49.590
Payables Turnover 0.57 0.89 66.26 66.265
DSO 531 456 7 7.4 days
DIO 415 297 6 5.6 days
DPO 640 411 6 5.5 days
Cash Conversion Cycle 307 341 7 7.4 days
Operating Cycle snapshot only 12.9 days
Cash Velocity snapshot only 103.642
Capital Intensity snapshot only 0.041
Growth Quality
Metric Trend Q2'11 Q3'11 Q2'23 Current
Revenue Stability — — — —
Earnings Stability — — — —
Margin Stability — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0
Earnings Persistence — — — —
Earnings Smoothness — — — —
ROE Trend — — — —
Gross Margin Trend — — — —
FCF Margin Trend — — — —
Sustainable Growth Rate 7.7% 15.4% 2.3% 2.27%
Internal Growth Rate 0.9% 1.5% -17.9% -17.90%
Cash Flow Quality
Metric Trend Q2'11 Q3'11 Q2'23 Current
OCF/Net Income -9.49 -9.76 -9.87 -9.867
FCF/OCF 1.00 1.03 1.03 1.031
FCF/Net Income snapshot only -10.173
OCF/EBITDA snapshot only -4.241
CapEx/Revenue 0.0% 1.3% 1.3% 1.33%
CapEx/Depreciation snapshot only 1.443
Accruals Ratio 0.09 0.16 11.51 11.510
Sloan Accruals snapshot only 0.269
Cash Flow Adequacy snapshot only -32.235
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend Q2'11 Q3'11 Q2'23 Current
Dividend Yield 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio — — — —
Total Payout Ratio 0.0% 0.0% 0.0% 0.00%
Div. Increase Streak — — — —
Chowder Number — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% 0.00%
Total Shareholder Return 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend Q2'11 Q3'11 Q2'23 Current
Tax Burden (NI/EBT) 2.11 0.84 0.84 0.837
Interest Burden (EBT/EBIT) 0.24 0.57 0.56 0.565
EBIT Margin 0.08 0.09 0.09 0.092
Asset Turnover 0.22 0.34 24.39 24.393
Equity Multiplier 8.90 10.35 2.14 2.141
Per Share
Metric Trend Q2'11 Q3'11 Q2'23 Current
EPS (Diluted TTM) $0.02 $0.04 $0.01 $0.01
Book Value/Share $0.26 $0.26 $0.00 $0.00
Tangible Book/Share $0.06 $0.08 $0.00 $0.00
Revenue/Share $0.51 $0.92 $0.18 $0.00
FCF/Share $-0.19 $-0.40 $-0.08 $0.00
OCF/Share $-0.19 $-0.39 $-0.08 $0.00
Cash/Share $0.26 $0.20 $0.00 $0.00
EBITDA/Share $0.04 $0.09 $0.02 $0.02
Debt/Share $1.04 $1.12 $0.00 $0.00
Net Debt/Share $0.78 $0.91 $-0.00 $-0.00
Academic Models
Metric Trend Q2'11 Q3'11 Q2'23 Current
Altman Z-Score — — — 64.811
Altman Z-Prime snapshot only 76.551
Piotroski F-Score 2 2 2 2
Beneish M-Score — — — —
Ohlson O-Score snapshot only 27.975
ROIC (Greenblatt) snapshot only 3.07%
Net-Net WC snapshot only $0.00
EVA snapshot only $2487059.83
Credit
Metric Trend Q2'11 Q3'11 Q2'23 Current
Credit Rating snapshot only A-
Credit Score 18.83 21.06 66.41 66.413
Credit Grade snapshot only 7
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 38
Sector Credit Rank snapshot only 62

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