$50.37

-0.16 (-0.32%)

Weekly Expected Move ±4.7%

$46 $49 $51 $54 $56

NYSE · Financial Services · Financial - Mortgages · Alpha Radar Sell · Power 46 · $1.7B mcap · 33M float · 1.18% daily turnover · Short 50% 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

43.3 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 3.9% · 5Y Avg: 4.0%

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. WD shows a Weak competitive edge (43.3/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 3.9% 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

$69

Avg Target

$80

High

Based on 3 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 9Hold: 6Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$69.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-23	Stephens	—	Initiated	$69	—	+38.9%	$49.66
2025-12-19	Jefferies	—	Initiated	$75	—	+21.7%	$61.63
2025-10-10	JMP Securities	—	Initiated	$95	—	+17.9%	$80.56

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.

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. WD receives an overall rating of B. Strongest factors: DCF (5/5), ROA (4/5). Areas of concern: ROE (2/5), D/E (1/5), P/E (2/5).

Rating Change History

Date	From	To
2026-05-07	B-	B
2026-04-30	B	B-
2026-04-01	B-	B
2026-02-27	C	B-
2026-02-26	C+	C
2026-02-20	B-	C+
2026-01-26	B	B-
2026-01-03	B-	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.

★ ★ ★ ★ ★ 5 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

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. WD scores highest in Safety (100/100) and lowest in Earnings Quality (0/100). 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-B Score

6.65

Safe Zone

Piotroski F-Score

3/9

✓ ✗ ✗ ✗ ✓ ✗ ✗ ✗ ✓

Beneish M-Score

-0.75

Possible Manipulator

Ohlson O-Score

-4.90

Bankruptcy prob: 0.7%

Low Risk

Credit Rating

BBB

Score: 59.0/100

Trend: Deteriorating

Earnings Quality

25/100

OCF/NI: -21.45x

Accruals: 33.9%

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. WD scores 6.65, 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. WD 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. WD's score of -0.75 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. WD's implied 0.7% 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. WD receives an estimated rating of BBB (score: 59.0/100), 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). WD'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

23.63x

PEG

-0.84x

P/S

1.36x

P/B

0.98x

P/FCF

-0.96x

P/OCF

—

EV/EBITDA

8.92x

EV/Revenue

2.69x

EV/EBIT

24.41x

EV/FCF

-2.23x

Earnings Yield

4.80%

FCF Yield

-103.94%

Shareholder Yield

7.65%

Graham Number

$49.89

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 23.6x earnings, WD commands a growth premium. Graham's intrinsic value formula yields $49.89 per share, 1% 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

0.714

NI / EBT

Interest Burden

0.709

EBT / EBIT

EBIT Margin

0.110

EBIT / Rev

Asset Turnover

0.270

Rev / Assets

Equity Multiplier

2.711

Assets / Equity

ROE

4.1%

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. WD's ROE of 4.1% is driven by Asset Turnover (0.270), 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

$18.11

Price/Value

2.45x

Margin of Safety

-145.06%

Premium

145.06%

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 WD's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. WD trades at a 145% premium to its adjusted intrinsic value of $18.11, 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 23.6x.

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

$50.35

Median 1Y

$46.82

5th Pctile

$22.94

95th Pctile

$95.53

Ann. Volatility

44.1%

Analyst Target

$69.00

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
William M. Walker Chairman, President and Chief Executive Officer	$405,303	$495,500	$1,740,606
Howard W. Smith, III Executive Vice President, Chief Operating Officer, and Director	$328,977	$396,400	$1,488,854
Deborah A. Wilson Executive Vice President, Chief Financial Officer and Treasurer	$252,652	$330,340	$1,139,206
Richard C. Warner Executive Vice President and Chief Credit Officer	$252,652	$330,340	$1,090,144
Richard M. Lucas Executive Vice President, General Counsel and Secretary	$32,197	$264,270	$328,664

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

1,466

+4.8% YoY

Revenue / Employee

$841,955

Rev: $1,234,306,000

Profit / Employee

$38,939

NI: $57,084,000

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	22.4%	24.1%	19.4%	20.3%	20.2%	18.4%	13.2%	10.5%	8.8%	7.2%	6.3%	5.4%	5.1%	5.6%	6.2%	5.7%	6.4%	6.6%	3.3%	4.1%	4.09%
ROA	6.8%	7.3%	5.4%	5.7%	5.6%	5.1%	4.6%	3.7%	3.1%	2.5%	2.7%	2.3%	2.2%	2.3%	2.6%	2.3%	2.6%	2.7%	1.2%	1.5%	1.51%
ROIC	6.8%	7.3%	6.7%	7.0%	7.0%	6.3%	7.5%	6.0%	4.9%	4.0%	3.6%	3.0%	2.8%	3.1%	3.2%	2.6%	3.0%	3.2%	2.7%	3.9%	3.90%
ROCE	7.2%	7.8%	6.9%	7.3%	7.2%	6.4%	6.9%	5.5%	4.5%	3.8%	3.5%	3.0%	2.8%	3.0%	2.6%	2.8%	3.2%	3.4%	4.0%	5.0%	5.01%
Gross Margin	49.1%	50.3%	51.3%	52.9%	48.7%	47.3%	47.0%	43.9%	44.9%	42.7%	47.3%	43.4%	44.2%	44.0%	45.8%	93.5%	44.0%	42.6%	63.5%	48.7%	48.72%
Operating Margin	26.4%	27.4%	27.0%	28.2%	21.6%	17.2%	16.7%	14.5%	13.2%	10.5%	14.3%	6.0%	10.4%	12.8%	15.3%	-4.3%	14.5%	13.6%	16.3%	18.3%	18.26%
Net Margin	19.9%	20.7%	19.6%	22.3%	15.9%	14.8%	14.7%	11.2%	10.1%	8.0%	11.5%	5.2%	8.4%	9.9%	13.1%	1.2%	10.6%	9.9%	-3.9%	6.1%	6.08%
EBITDA Margin	43.6%	42.8%	42.1%	45.7%	39.5%	36.1%	37.2%	38.4%	33.9%	31.9%	34.6%	30.5%	31.1%	32.1%	30.5%	33.4%	33.0%	31.4%	17.5%	40.8%	40.83%
FCF Margin	15.0%	56.8%	68.4%	37.5%	67.0%	41.8%	1.2%	4.4%	-15.5%	1.6%	-1.6%	54.4%	64.1%	-7.6%	10.3%	-17.8%	-17.0%	-76.8%	-55.1%	-1.2%	-1.21%
OCF Margin	15.5%	57.3%	69.1%	38.9%	68.3%	43.4%	1.3%	5.4%	-13.7%	1.6%	-0.0%	56.0%	65.4%	-6.5%	11.4%	-16.7%	-16.0%	-75.8%	-53.8%	-1.2%	-1.20%
ROE 3Y Avg	snapshot only																				5.05%
ROE 5Y Avg	snapshot only																				8.63%
ROA 3Y Avg	snapshot only																				1.98%
ROIC 3Y Avg	snapshot only																				2.60%
ROIC Economic	snapshot only																				3.63%
Cash ROA	snapshot only																				-30.18%
Cash ROIC	snapshot only																				-41.44%
CROIC	snapshot only																				-41.82%
NOPAT Margin	snapshot only																				11.27%
Pretax Margin	snapshot only																				7.81%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				0.00%
SBC / Revenue	snapshot only																				0.00%

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	11.55	11.79	16.16	13.54	10.23	9.79	10.93	13.55	16.87	19.43	32.02	34.16	35.42	38.09	28.80	27.90	20.92	24.02	35.22	20.83	23.629
P/S Ratio	2.62	2.64	3.41	2.79	2.00	1.79	1.86	1.95	2.17	2.14	3.26	3.03	2.98	3.39	2.75	2.42	1.94	2.24	1.63	1.16	1.355
P/B Ratio	2.42	2.65	2.77	2.44	1.83	1.59	1.38	1.36	1.42	1.35	1.99	1.83	1.80	2.10	1.78	1.58	1.32	1.58	1.16	0.85	0.978
P/FCF	17.49	4.65	4.99	7.44	2.99	4.28	1.50	44.66	-14.01	1.34	-205.64	5.57	4.65	-44.69	26.77	-13.58	-11.38	-2.91	-2.95	-0.96	-0.962
P/OCF	16.95	4.60	4.93	7.17	2.94	4.11	1.48	35.79	—	1.33	—	5.41	4.55	—	24.09	—	—	—	—	—	—
EV/EBITDA	10.42	10.22	11.91	10.51	8.73	8.61	6.86	7.61	8.69	9.01	12.57	12.57	12.69	13.90	12.78	11.46	9.64	10.49	11.31	8.92	8.924
EV/Revenue	4.88	4.71	5.32	4.56	3.71	3.53	2.73	2.88	3.16	3.17	4.34	4.12	4.07	4.47	3.97	3.63	3.10	3.35	3.21	2.69	2.691
EV/EBIT	16.11	15.73	19.03	16.76	14.23	14.88	12.95	16.17	20.36	23.11	33.26	36.86	38.96	40.71	39.36	33.93	26.29	27.60	35.56	24.41	24.408
EV/FCF	32.53	8.29	7.78	12.18	5.53	8.44	2.20	65.98	-20.39	1.98	-273.95	7.58	6.36	-58.81	38.61	-20.35	-18.17	-4.36	-5.82	-2.23	-2.228
Earnings Yield	8.7%	8.5%	6.2%	7.4%	9.8%	10.2%	9.2%	7.4%	5.9%	5.1%	3.1%	2.9%	2.8%	2.6%	3.5%	3.6%	4.8%	4.2%	2.8%	4.8%	4.80%
FCF Yield	5.7%	21.5%	20.1%	13.4%	33.4%	23.4%	66.8%	2.2%	-7.1%	74.6%	-0.5%	18.0%	21.5%	-2.2%	3.7%	-7.4%	-8.8%	-34.4%	-33.9%	-1.0%	-1.04%
Price/Tangible Book	snapshot only																				2.047
EV/Gross Profit	snapshot only																				5.397
Acquirers Multiple	snapshot only																				17.287
Shareholder Yield	snapshot only																				7.65%
Graham Number	snapshot only																				$49.89

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	231.76	231.76	22.86	22.86	22.86	22.86	6.48	6.48	6.48	6.48	13.15	13.15	13.15	13.15	56.96	56.96	56.96	56.96	0.32	0.32	0.319
Quick Ratio	231.76	231.76	22.86	22.86	22.86	22.86	6.48	6.48	6.48	6.48	13.15	13.15	13.15	13.15	56.96	56.96	56.96	56.96	0.32	0.32	0.319
Debt/Equity	2.35	2.35	1.75	1.75	1.75	1.75	0.78	0.78	0.78	0.78	0.85	0.85	0.85	0.85	0.95	0.95	0.95	0.95	1.30	1.30	1.297
Net Debt/Equity	2.08	2.08	1.55	1.55	1.55	1.55	0.65	0.65	0.65	0.65	0.66	0.66	0.66	0.66	0.79	0.79	0.79	0.79	1.12	1.12	1.124
Debt/Assets	0.60	0.60	0.52	0.52	0.52	0.52	0.33	0.33	0.33	0.33	0.36	0.36	0.36	0.36	0.38	0.38	0.38	0.38	0.44	0.44	0.445
Debt/EBITDA	5.44	5.08	4.82	4.61	4.52	4.79	2.64	2.97	3.28	3.53	4.04	4.30	4.40	4.30	4.71	4.59	4.33	4.20	6.43	5.85	5.848
Net Debt/EBITDA	4.82	4.49	4.28	4.09	4.01	4.25	2.19	2.46	2.72	2.92	3.13	3.34	3.42	3.34	3.92	3.81	3.60	3.49	5.57	5.07	5.070
Interest Coverage	46.79	50.52	44.11	29.23	21.32	21.13	20.67	32.69	—	—	—	—	—	—	—	7.49	8.60	9.20	2.92	3.01	3.008
Equity Multiplier	3.89	3.89	3.36	3.36	3.36	3.36	2.39	2.39	2.39	2.39	2.35	2.35	2.35	2.35	2.51	2.51	2.51	2.51	2.92	2.92	2.916
Cash Ratio	snapshot only																				0.133
Debt Service Coverage	snapshot only																				8.228
Cash to Debt	snapshot only																				0.133
FCF to Debt	snapshot only																				-0.685
Defensive Interval	snapshot only																				599.5 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	0.30	0.33	0.26	0.27	0.29	0.28	0.27	0.25	0.24	0.23	0.26	0.26	0.26	0.26	0.27	0.27	0.28	0.29	0.26	0.27	0.270
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	18.70	20.39	9.07	9.75	10.18	9.96	6.08	5.69	5.36	5.13	4.84	4.79	4.78	4.89	3.98	4.01	4.18	4.34	3.27	3.38	3.379
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	20	18	40	37	36	37	60	64	68	71	75	76	76	75	92	91	87	84	112	108	108.0 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	20	18	40	37	36	37	60	64	68	71	75	76	76	75	92	91	87	84	112	108	—
Cash Velocity	snapshot only																				4.262
Capital Intensity	snapshot only																				3.966

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	20.3%	26.3%	16.2%	26.1%	28.2%	15.1%	-0.0%	-13.0%	-21.5%	-23.1%	-16.2%	-11.4%	-6.1%	0.2%	7.4%	9.4%	14.3%	16.0%	9.0%	11.7%	11.74%
Net Income	27.2%	30.6%	8.0%	8.8%	10.7%	-6.2%	-19.5%	-39.3%	-48.5%	-53.5%	-49.8%	-45.3%	-38.6%	-19.0%	0.8%	7.0%	26.0%	21.1%	-47.3%	-28.1%	-28.14%
EPS	25.1%	29.0%	5.5%	4.3%	6.2%	-9.5%	-21.3%	-39.7%	-48.8%	-53.9%	-50.2%	-45.7%	-39.2%	-19.8%	-0.1%	6.2%	25.2%	20.4%	-47.5%	-28.4%	-28.38%
FCF	1.7%	1.4%	1.6%	1.6%	4.7%	-15.3%	81.2%	-89.9%	-1.2%	1.9%	-1.0%	10.0%	4.9%	-1.0%	8.0%	-1.4%	-1.3%	-10.7%	-6.8%	-6.6%	-6.57%
EBITDA	22.8%	27.4%	12.6%	13.3%	16.3%	2.3%	-11.1%	-24.3%	-32.9%	-33.8%	-27.1%	-23.1%	-17.0%	-8.6%	-3.5%	5.5%	14.4%	15.3%	-0.5%	6.5%	6.46%
Op. Income	27.9%	32.7%	6.6%	7.5%	10.3%	-8.9%	-24.7%	-43.2%	-53.3%	-55.4%	-47.8%	-44.0%	-36.4%	-18.7%	-4.8%	-8.3%	14.9%	13.0%	4.5%	84.6%	84.64%
OCF Growth	snapshot only																				-7.03%
Asset Growth	snapshot only																				15.46%
Equity Growth	snapshot only																				-0.73%
Debt Growth	snapshot only																				35.74%
Shares Change	snapshot only																				0.35%
Dividend Growth	snapshot only																				3.20%

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	15.7%	18.8%	20.2%	21.0%	21.5%	19.3%	15.5%	10.9%	6.6%	3.8%	-0.9%	-0.9%	-1.9%	-3.9%	-3.5%	-5.5%	-5.6%	-3.7%	-0.7%	2.7%	2.69%
Revenue 5Y	17.9%	18.3%	17.0%	16.2%	16.5%	15.2%	12.1%	10.9%	9.3%	8.2%	7.8%	6.4%	5.8%	5.5%	6.7%	5.7%	5.4%	5.4%	2.6%	3.5%	3.51%
EPS 3Y	6.0%	8.7%	18.0%	15.8%	15.3%	10.5%	5.3%	-3.2%	-12.0%	-18.7%	-25.5%	-30.1%	-30.8%	-30.6%	-26.8%	-29.7%	-26.9%	-23.6%	-36.1%	-25.5%	-25.53%
EPS 5Y	22.6%	22.0%	18.3%	14.1%	13.5%	10.9%	0.0%	-4.7%	-8.3%	-11.7%	-8.4%	-12.6%	-13.7%	-13.0%	-10.3%	-12.1%	-12.3%	-12.3%	-26.4%	-23.6%	-23.62%
Net Income 3Y	5.8%	7.8%	18.1%	18.2%	17.7%	12.7%	7.2%	-1.5%	-10.2%	-17.1%	-24.2%	-28.8%	-29.5%	-29.3%	-25.9%	-29.2%	-26.4%	-23.0%	-35.6%	-25.1%	-25.08%
Net Income 5Y	23.2%	22.5%	18.5%	14.5%	14.0%	11.1%	0.3%	-3.7%	-7.6%	-11.4%	-7.8%	-11.3%	-12.4%	-11.6%	-9.0%	-11.0%	-10.9%	-11.0%	-25.4%	-22.6%	-22.61%
EBITDA 3Y	13.5%	16.1%	16.6%	16.6%	16.7%	13.5%	9.3%	4.6%	-1.4%	-4.8%	-10.0%	-13.0%	-13.5%	-14.8%	-14.5%	-15.0%	-14.0%	-11.3%	-11.2%	-4.8%	-4.77%
EBITDA 5Y	16.1%	16.0%	13.6%	11.8%	11.6%	9.7%	6.5%	4.7%	2.7%	1.2%	0.5%	-1.6%	-2.4%	-2.4%	-1.7%	-1.5%	-1.9%	-1.9%	-6.9%	-5.8%	-5.82%
Gross Profit 3Y	12.9%	15.3%	15.7%	16.2%	17.1%	14.6%	10.6%	4.4%	-0.6%	-3.8%	-8.0%	-7.6%	-7.5%	-8.8%	-8.0%	-3.2%	-3.4%	-1.5%	5.4%	4.8%	4.77%
Gross Profit 5Y	15.4%	15.6%	13.9%	12.7%	12.9%	11.5%	8.4%	6.5%	4.6%	2.9%	2.5%	1.1%	0.7%	0.7%	2.0%	5.2%	4.6%	4.4%	3.6%	1.5%	1.49%
Op. Income 3Y	15.2%	18.8%	18.3%	17.9%	17.1%	11.3%	4.8%	-3.7%	-13.0%	-18.6%	-25.2%	-30.1%	-31.1%	-30.9%	-28.0%	-33.7%	-30.1%	-25.7%	-19.7%	-1.8%	-1.78%
Op. Income 5Y	18.5%	17.8%	13.6%	11.1%	10.6%	7.5%	2.5%	-1.1%	-4.7%	-7.4%	-8.3%	-12.2%	-13.7%	-13.0%	-10.6%	-14.4%	-13.6%	-13.1%	-16.1%	-10.4%	-10.36%
FCF 3Y	-24.8%	-19.3%	1.4%	—	84.0%	-18.4%	54.5%	-42.2%	—	—	—	43.3%	59.2%	—	-48.7%	—	—	—	—	—	—
FCF 5Y	—	—	1.7%	—	1.9%	—	8.0%	-38.7%	—	5.6%	—	—	34.4%	—	-22.7%	—	—	—	—	—	—
OCF 3Y	-24.3%	-19.1%	1.4%	—	82.4%	-17.5%	54.7%	-38.1%	—	—	—	43.7%	58.6%	—	-47.0%	—	—	—	—	—	—
OCF 5Y	—	—	1.9%	—	2.2%	—	8.2%	-36.1%	—	5.7%	—	—	33.8%	—	-21.3%	—	—	—	—	—	—
Assets 3Y	28.2%	28.2%	23.3%	23.3%	23.3%	23.3%	14.8%	14.8%	14.8%	14.8%	-4.5%	-4.5%	-4.5%	-4.5%	-5.6%	-5.6%	-5.6%	-5.6%	7.7%	7.7%	7.74%
Assets 5Y	5.8%	5.8%	11.3%	11.3%	11.3%	11.3%	12.9%	12.9%	12.9%	12.9%	7.8%	7.8%	7.8%	7.8%	10.4%	10.4%	10.4%	10.4%	1.7%	1.7%	1.70%
Equity 3Y	13.9%	13.9%	19.8%	19.8%	19.8%	19.8%	17.7%	17.7%	17.7%	17.7%	13.0%	13.0%	13.0%	13.0%	4.1%	4.1%	4.1%	4.1%	0.9%	0.9%	0.89%
Book Value 3Y	14.1%	14.8%	19.7%	17.4%	17.3%	17.5%	15.6%	15.7%	15.3%	15.5%	11.0%	10.9%	10.9%	10.9%	2.7%	3.4%	3.4%	3.3%	0.2%	0.3%	0.29%
Dividend 3Y	10.1%	12.2%	12.3%	8.8%	7.5%	6.4%	5.6%	4.1%	2.2%	1.2%	0.1%	-0.1%	-0.2%	-0.3%	0.2%	0.8%	0.7%	0.6%	0.5%	0.5%	0.45%

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	0.98	0.95	0.92	0.89	0.89	0.93	0.91	0.81	0.66	0.57	0.50	0.35	0.23	0.17	0.26	0.13	0.08	0.11	0.12	0.38	0.384
Earnings Stability	0.77	0.80	0.68	0.73	0.76	0.71	0.28	0.07	0.00	0.04	0.01	0.09	0.18	0.27	0.39	0.47	0.54	0.61	0.89	0.86	0.857
Margin Stability	0.96	0.96	0.95	0.94	0.94	0.94	0.93	0.92	0.91	0.90	0.90	0.89	0.90	0.90	0.90	0.90	0.90	0.90	0.87	0.91	0.907
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.000
FCF Positive Streak	0	0	0	1	1	1	1	1	0	1	0	1	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.89	0.88	0.97	0.96	0.96	0.98	0.92	0.84	0.81	0.50	0.80	0.82	0.85	0.92	1.00	0.97	0.90	0.92	0.81	0.89	0.887
Earnings Smoothness	0.76	0.73	0.92	0.92	0.90	0.94	0.78	0.51	0.36	0.27	0.34	0.41	0.52	0.79	0.99	0.93	0.77	0.81	0.38	0.67	0.673
ROE Trend	0.02	0.03	-0.02	-0.01	-0.02	-0.05	-0.06	-0.10	-0.11	-0.12	-0.09	-0.09	-0.08	-0.06	-0.03	-0.02	-0.00	0.00	-0.03	-0.01	-0.014
Gross Margin Trend	-0.04	-0.04	-0.04	-0.05	-0.04	-0.04	-0.05	-0.06	-0.06	-0.07	-0.06	-0.04	-0.04	-0.03	-0.02	0.09	0.09	0.09	0.14	0.00	0.001
FCF Margin Trend	0.18	0.85	1.08	0.13	0.73	1.07	1.55	-0.23	-0.56	1.11	-0.98	0.33	0.38	-1.08	-0.51	-0.47	-0.41	-1.53	-0.59	-1.39	-1.391
Sustainable Growth Rate	17.5%	18.8%	14.7%	15.3%	14.9%	12.8%	8.3%	5.4%	3.7%	2.1%	1.3%	0.4%	0.1%	0.4%	1.1%	0.5%	1.2%	1.4%	-2.0%	-1.2%	-1.22%
Internal Growth Rate	5.6%	6.1%	4.3%	4.5%	4.3%	3.7%	3.0%	1.9%	1.3%	0.7%	0.6%	0.2%	0.0%	0.2%	0.5%	0.2%	0.5%	0.6%	—	—	—

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	0.68	2.56	3.28	1.89	3.48	2.38	7.40	0.38	-1.07	14.64	-0.00	6.32	7.78	-0.73	1.20	-1.92	-1.73	-8.15	-11.66	-21.45	-21.453
FCF/OCF	0.97	0.99	0.99	0.96	0.98	0.96	0.99	0.80	1.13	0.99	32.28	0.97	0.98	1.16	0.90	1.07	1.06	1.01	1.02	1.01	1.009
FCF/Net Income	snapshot only																				-21.650
OCF/EBITDA	snapshot only																				-3.970
CapEx/Revenue	0.5%	0.5%	0.7%	1.4%	1.2%	1.7%	1.7%	1.1%	1.8%	1.6%	1.5%	1.6%	1.3%	1.1%	1.1%	1.2%	1.0%	1.0%	1.3%	1.1%	1.10%
CapEx/Depreciation	snapshot only																				0.057
Accruals Ratio	0.02	-0.11	-0.12	-0.05	-0.14	-0.07	-0.30	0.02	0.06	-0.35	0.03	-0.12	-0.15	0.04	-0.01	0.07	0.07	0.25	0.15	0.34	0.339
Sloan Accruals	snapshot only																				-0.738
Cash Flow Adequacy	snapshot only																				-14.339
Earnings Quality Score	snapshot only																				0.250

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	1.9%	1.9%	1.5%	1.8%	2.6%	3.1%	3.4%	3.5%	3.4%	3.7%	2.5%	2.7%	2.8%	2.4%	2.8%	3.2%	3.9%	3.3%	4.6%	6.2%	5.36%
Dividend/Share	$1.75	$1.90	$2.02	$2.10	$2.22	$2.34	$2.45	$2.48	$2.51	$2.54	$2.58	$2.59	$2.61	$2.64	$2.67	$2.69	$2.71	$2.73	$2.75	$2.77	$2.70
Payout Ratio	21.9%	22.2%	24.3%	24.6%	26.2%	30.2%	37.5%	48.0%	57.8%	71.4%	79.0%	92.5%	98.9%	92.3%	81.9%	90.5%	81.8%	79.3%	1.6%	1.3%	1.30%
FCF Payout Ratio	33.2%	8.7%	7.5%	13.5%	7.6%	13.2%	5.1%	1.6%	—	4.9%	—	15.1%	13.0%	—	76.1%	—	—	—	—	—	—
Total Payout Ratio	35.0%	29.2%	31.4%	36.2%	42.0%	47.6%	57.3%	67.3%	72.5%	88.9%	98.1%	1.1%	1.1%	1.1%	93.4%	1.0%	91.8%	88.5%	1.8%	1.6%	1.59%
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	0.35	0.40	0.44	0.39	0.35	0.31	0.28	0.22	0.17	0.13	0.08	0.08	0.08	0.07	0.07	0.08	0.08	0.07	0.08	0.09	0.094
Buyback Yield	1.1%	0.6%	0.4%	0.9%	1.6%	1.8%	1.8%	1.4%	0.9%	0.9%	0.6%	0.4%	0.4%	0.4%	0.4%	0.4%	0.5%	0.4%	0.5%	1.4%	1.41%
Net Buyback Yield	0.4%	0.4%	0.3%	0.7%	1.3%	1.8%	1.8%	1.4%	0.8%	0.8%	0.5%	0.3%	0.3%	0.3%	0.4%	0.4%	0.5%	0.4%	0.5%	1.4%	1.41%
Total Shareholder Return	2.3%	2.3%	1.8%	2.5%	3.8%	4.9%	5.2%	4.9%	4.3%	4.5%	3.0%	3.0%	3.1%	2.8%	3.2%	3.6%	4.4%	3.7%	5.1%	7.7%	7.65%

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)	0.75	0.75	0.75	0.76	0.75	0.77	0.81	0.81	0.83	0.80	0.78	0.79	0.80	0.80	0.82	0.80	0.78	0.77	0.72	0.71	0.714
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	1.02	1.15	1.01	1.01	1.00	0.71	0.71	0.709
EBIT Margin	0.30	0.30	0.28	0.27	0.26	0.24	0.21	0.18	0.15	0.14	0.13	0.11	0.10	0.11	0.10	0.11	0.12	0.12	0.09	0.11	0.110
Asset Turnover	0.30	0.33	0.26	0.27	0.29	0.28	0.27	0.25	0.24	0.23	0.26	0.26	0.26	0.26	0.27	0.27	0.28	0.29	0.26	0.27	0.270
Equity Multiplier	3.28	3.28	3.59	3.59	3.59	3.59	2.86	2.86	2.86	2.86	2.37	2.37	2.37	2.37	2.43	2.43	2.43	2.43	2.71	2.71	2.711

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)	$7.98	$8.55	$8.32	$8.55	$8.48	$7.73	$6.54	$5.16	$4.34	$3.56	$3.26	$2.80	$2.64	$2.86	$3.26	$2.97	$3.31	$3.44	$1.71	$2.13	$2.13
Book Value/Share	$38.13	$38.02	$48.51	$47.53	$47.41	$47.52	$51.70	$51.48	$51.43	$51.36	$52.33	$52.16	$51.99	$51.92	$52.61	$52.49	$52.38	$52.34	$52.00	$51.93	$51.92
Tangible Book/Share	$2.63	$2.62	$-8.96	$-8.78	$-8.75	$-8.77	$-13.59	$-13.53	$-13.52	$-13.50	$-8.12	$-8.09	$-8.06	$-8.05	$-3.92	$-3.91	$-3.90	$-3.90	$21.71	$21.68	$21.68
Revenue/Share	$35.14	$38.20	$39.40	$41.52	$43.24	$42.40	$38.52	$35.90	$33.78	$32.31	$32.01	$31.58	$31.42	$32.09	$34.09	$34.29	$35.67	$37.00	$36.99	$38.19	$38.20
FCF/Share	$5.27	$21.68	$26.95	$15.56	$28.99	$17.71	$47.76	$1.57	$-5.23	$51.69	$-0.51	$17.18	$20.13	$-2.44	$3.50	$-6.11	$-6.08	$-28.42	$-20.38	$-46.13	$-46.15
OCF/Share	$5.44	$21.89	$27.24	$16.15	$29.52	$18.41	$48.44	$1.95	$-4.63	$52.20	$-0.02	$17.69	$20.54	$-2.10	$3.89	$-5.71	$-5.72	$-28.05	$-19.91	$-45.71	$-45.73
Cash/Share	$10.24	$10.21	$9.56	$9.37	$9.35	$9.37	$6.92	$6.89	$6.88	$6.87	$9.98	$9.95	$9.91	$9.90	$8.41	$8.39	$8.37	$8.36	$8.97	$8.96	$5.77
EBITDA/Share	$16.46	$17.59	$17.60	$18.04	$18.36	$17.36	$15.30	$13.57	$12.27	$11.39	$11.06	$10.36	$10.09	$10.31	$10.59	$10.85	$11.46	$11.82	$10.49	$11.51	$11.51
Debt/Share	$89.54	$89.28	$84.84	$83.12	$82.93	$83.12	$40.44	$40.26	$40.22	$40.17	$44.65	$44.51	$44.37	$44.30	$49.88	$49.77	$49.66	$49.62	$67.41	$67.33	$67.33
Net Debt/Share	$79.30	$79.08	$75.28	$73.75	$73.58	$73.75	$33.52	$33.38	$33.34	$33.30	$34.67	$34.56	$34.45	$34.40	$41.48	$41.39	$41.29	$41.26	$58.44	$58.37	$58.37

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.653
Altman Z-Prime	snapshot only																				-0.502
Piotroski F-Score	4	5	6	6	6	5	4	2	1	3	4	5	5	5	6	6	5	5	4	3	3
Beneish M-Score	-1.39	-2.05	-2.88	-2.44	-2.97	-2.70	-4.63	-2.85	-2.67	-4.83	-2.31	-2.99	-3.11	-2.26	-2.20	-2.16	-1.88	-1.06	-2.30	-0.75	-0.752
Ohlson O-Score	snapshot only																				-4.900
Net-Net WC	snapshot only																				$-77.67
EVA	snapshot only																				$-224743667.11

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																				BBB
Credit Score	85.62	88.51	89.81	86.89	90.67	88.92	89.84	82.76	77.24	81.12	75.42	83.26	84.34	74.40	79.27	74.84	75.59	75.35	57.08	59.04	59.044
Credit Grade	snapshot only																				9
Credit Trend	snapshot only																				-15.796
Implied Spread (bps)	snapshot only																				275.000
Industry Credit Rank	snapshot only																				62
Sector Credit Rank	snapshot only																				41

WD 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