— Know what they know.
Not Investment Advice

VINS OTC

Vindicator Silver Lead Mining Co.
1W: +0.0% 1M: +20.0% 3M: +46.3% YTD: -45.5% 1Y: -53.9% 3Y: -55.6% 5Y: -89.3%
$0.06
+0.00 (+0.00%)
 
OTC · Basic Materials · Silver · Tech Score Neutral · Power 60 · $599648 mcap · Short 86% of daily vol

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.

★ ★ ★ ★ ★ 52 Grade C
Profitability
52
Balance Sheet
92
Earnings Quality
81
Growth
—
Value
33
Momentum
—
Safety
100
Cash Flow
57
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. VINS scores highest in Safety (100/100) and lowest in Value (33/100). 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
275.80
Safe Zone
Piotroski F-Score
3/9
✓ ✓ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-7.70
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
AA
Score: 89.0/100
Earnings Quality
50/100
OCF/NI: 0.60x
Accruals: 0.1%
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. VINS scores 275.80, 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. VINS scores 3/9, 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. VINS's implied 0.0% 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. VINS receives an estimated rating of AA (score: 89.0/100). 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). VINS's score of 50/100 is moderate — some divergence between reported earnings and underlying 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
-152.31x
PEG
-1.52x
P/S
38.44x
P/B
2.14x
P/FCF
1697.12x
P/OCF
1697.12x
EV/EBITDA
495.95x
EV/Revenue
216.18x
EV/EBIT
949.45x
EV/FCF
1590.78x
Earnings Yield
0.10%
FCF Yield
0.06%
Shareholder Yield
0.00%
Graham Number
$0.01
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. VINS currently has negative earnings — the P/E ratio is not meaningful. Graham's intrinsic value formula yields $0.01 per share, 695% 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
1.000
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.228
EBIT / Rev
×
Asset Turnover
0.014
Rev / Assets
×
Equity Multiplier
1.007
Assets / Equity
=
ROE
0.3%
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. VINS's ROE of 0.3% is driven by a balanced combination of operating margin, asset efficiency, and leverage. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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
$0.00
Price/Value
119.17x
Margin of Safety
-11816.68%
Premium
11816.68%
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 VINS's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. VINS trades at a 11817% premium to its adjusted intrinsic value of $0.00, 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 -152.3x.

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
$0.06
Median 1Y
$0.01
5th Pctile
$0.00
95th Pctile
$0.30
Ann. Volatility
192.5%
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 Q1'23 Current
ROE 0.3% 0.31%
ROA 0.3% 0.31%
ROIC 0.4% 0.39%
ROCE 0.3% 0.31%
Gross Margin 79.2% 79.18%
Operating Margin 22.8% 22.77%
Net Margin 22.8% 22.77%
EBITDA Margin 43.6% 43.59%
FCF Margin 13.6% 13.59%
OCF Margin 13.6% 13.59%
ROIC Economic snapshot only 0.31%
Cash ROA snapshot only 0.18%
Cash ROIC snapshot only 0.23%
CROIC snapshot only 0.23%
NOPAT Margin snapshot only 22.77%
Pretax Margin snapshot only 22.77%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 56.41%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q1'23 Current
P/E Ratio 1012.92 -152.311
P/S Ratio 230.63 38.439
P/B Ratio 3.16 2.142
P/FCF 1697.12 1697.116
P/OCF 1697.12 1697.116
EV/EBITDA 495.95 495.949
EV/Revenue 216.18 216.183
EV/EBIT 949.45 949.452
EV/FCF 1590.78 1590.780
Earnings Yield 0.1% 0.10%
FCF Yield 0.1% 0.06%
Price/Tangible Book snapshot only 3.157
EV/OCF snapshot only 1590.780
EV/Gross Profit snapshot only 273.029
Acquirers Multiple snapshot only 949.452
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $0.01
Leverage & Solvency
Metric Trend Q1'23 Current
Current Ratio 29.66 29.662
Quick Ratio 29.66 29.662
Debt/Equity 0.00 0.000
Net Debt/Equity -0.20 -0.198
Debt/Assets 0.00 0.000
Debt/EBITDA 0.00 0.000
Net Debt/EBITDA -33.15 -33.152
Interest Coverage — —
Equity Multiplier 1.01 1.007
Cash Ratio snapshot only 29.662
Defensive Interval snapshot only 9350.3 days
Efficiency & Turnover
Metric Trend Q1'23 Current
Asset Turnover 0.01 0.014
Inventory Turnover — —
Receivables Turnover — —
Payables Turnover 0.43 0.427
DSO 0 0.0 days
DIO 0 0.0 days
DPO 854 854.1 days
Cash Conversion Cycle -854 -854.1 days
Fixed Asset Turnover snapshot only 0.600
Cash Velocity snapshot only 0.069
Capital Intensity snapshot only 73.537
Growth Quality
Metric Trend Q1'23 Current
Revenue Stability — —
Earnings Stability — —
Margin Stability — —
Rev. Growth Consistency 0.00 0.000
Earn. Growth Consistency 0.00 0.000
FCF Positive Streak 0 0
Earnings Persistence — —
Earnings Smoothness — —
ROE Trend — —
Gross Margin Trend — —
FCF Margin Trend — —
Sustainable Growth Rate 0.3% 0.31%
Internal Growth Rate 0.3% 0.31%
Cash Flow Quality
Metric Trend Q1'23 Current
OCF/Net Income 0.60 0.597
FCF/OCF 1.00 1.000
FCF/Net Income snapshot only 0.597
OCF/EBITDA snapshot only 0.312
CapEx/Revenue 0.0% 0.00%
CapEx/Depreciation snapshot only 0.000
Accruals Ratio 0.00 0.001
Sloan Accruals snapshot only -0.009
Earnings Quality Score snapshot only 0.500
Dividends & Buybacks
Metric Trend Q1'23 Current
Dividend Yield 0.0% 0.00%
Dividend/Share $0.00 $0.00
Payout Ratio 0.0% 0.00%
FCF Payout Ratio 0.0% 0.00%
Total Payout Ratio 0.0% 0.00%
Div. Increase Streak — —
Chowder Number — —
Buyback Yield 0.0% 0.00%
Net Buyback Yield 0.0% 0.00%
Total Shareholder Return 0.0% 0.00%
DuPont Factors
Metric Trend Q1'23 Current
Tax Burden (NI/EBT) 1.00 1.000
Interest Burden (EBT/EBIT) 1.00 1.000
EBIT Margin 0.23 0.228
Asset Turnover 0.01 0.014
Equity Multiplier 1.01 1.007
Per Share
Metric Trend Q1'23 Current
EPS (Diluted TTM) $0.00 $0.00
Book Value/Share $0.03 $0.03
Tangible Book/Share $0.03 $0.03
Revenue/Share $0.00 $0.00
FCF/Share $0.00 $-0.00
OCF/Share $0.00 $-0.00
Cash/Share $0.01 $0.01
EBITDA/Share $0.00 $0.00
Debt/Share $0.00 $0.00
Net Debt/Share $-0.01 $-0.01
Academic Models
Metric Trend Q1'23 Current
Altman Z-Score — 275.798
Altman Z-Prime snapshot only 478.556
Piotroski F-Score 3 3
Beneish M-Score — —
Ohlson O-Score snapshot only -7.702
ROIC (Greenblatt) snapshot only 1.46%
Net-Net WC snapshot only $0.01
EVA snapshot only $-21965.80
Credit
Metric Trend Q1'23 Current
Credit Rating snapshot only AA
Credit Score 89.00 89.000
Credit Grade snapshot only 3
Implied Spread (bps) snapshot only 80.000
Industry Credit Rank snapshot only 82
Sector Credit Rank snapshot only 87

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