Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
INSW
Rich — check why
International Seaways, Inc.
Yield8.9%
Growth used0.8%
10-yr IRR12.3%
Steady compounder · 4 yrs positive
P/IV 1.21
Market implies +5.5%/yr
vs model +0.8% · above model
BIRK
Rich — check why
Birkenstock Holding plc
Yield5.0%
Growth used11.6%
10-yr IRR12.2%
Moderate grower · 4 yrs positive
P/IV 0.89
Market implies +8.7%/yr
vs model +11.6% · in line
PNR
Rich — check why
PENTAIR plc
Yield7.6%
Growth used3.6%
10-yr IRR12.2%
Steady compounder · 5 yrs positive
P/IV 1.23
Market implies +1.9%/yr
vs model +3.6% · in line
BLBD
Rich — check why
Blue Bird Corp
Yield6.0%
Growth used8.0%
10-yr IRR12.2%
Moderate grower · 3 yrs positive
P/IV 1.49
Market implies +10.9%/yr
vs model +8.0% · in line
NSP
Rich — check why
INSPERITY, INC.
Yield6.0%
Growth used8.0%
10-yr IRR12.1%
Moderate grower · 4 yrs positive
P/IV 0.36
Market implies -3.9%/yr
vs model +8.0% · below model
NCT
Rich — check why
Intercont (Cayman) Ltd
Yield12.1%
Growth used-5.0%
10-yr IRR12.0%
Steady compounder · 3 yrs positive
P/IV 2.61
Market implies -3.7%/yr
vs model -6.6% · in line
TNC
Rich — check why
TENNANT CO
Yield7.6%
Growth used3.5%
10-yr IRR12.0%
Steady compounder · 4 yrs positive
P/IV 3.48
Market implies +15.4%/yr
vs model +3.5% · above model
UG
Rich — check why
UNITED GUARDIAN INC
Yield8.2%
Growth used2.0%
10-yr IRR12.0%
Steady compounder · 5 yrs positive
P/IV 1.11
Market implies -0.5%/yr
vs model +2.0% · in line
FDS
Rich — check why
FACTSET RESEARCH SYSTEMS INC
Yield4.9%
Growth used11.4%
10-yr IRR12.0%
Moderate grower · 5 yrs positive
P/IV 0.72
Market implies +5.4%/yr
vs model +11.4% · below model
OXY
Rich — check why
OCCIDENTAL PETROLEUM CORP /DE/
Yield8.5%
Growth used1.5%
10-yr IRR12.0%
Steady compounder · 5 yrs positive
P/IV 1.03
Market implies +2.0%/yr
vs model +1.5% · in line
UTMD
Rich — check why
UTAH MEDICAL PRODUCTS INC
Yield6.9%
Growth used5.2%
10-yr IRR12.0%
Steady compounder · 5 yrs positive
P/IV 1.33
Market implies +6.2%/yr
vs model +5.2% · in line
PEGA
Rich — check why
PEGASYSTEMS INC
Yield5.2%
Growth used10.3%
10-yr IRR12.0%
Moderate grower · 3 yrs positive
P/IV 1.00
Market implies +8.6%/yr
vs model +10.3% · in line
AMX
Rich — check why
AMERICA MOVIL SAB DE CV/
Yield8.7%
Growth used0.8%
10-yr IRR12.0%
Steady compounder · 5 yrs positive
P/IV 1.01
Market implies +0.8%/yr
vs model +0.8% · in line
HSTM
Rich — check why
HEALTHSTREAM INC
Yield5.4%
Growth used9.7%
10-yr IRR11.9%
Moderate grower · 5 yrs positive
P/IV 0.96
Market implies +8.2%/yr
vs model +9.7% · in line
ZTO
Rich — check why
ZTO Express (Cayman) Inc.
Yield5.6%
Growth used8.9%
10-yr IRR11.9%
Moderate grower · 4 yrs positive
P/IV 0.61
Market implies +0.0%/yr
vs model +8.9% · below model
HQY
Rich — check why
HEALTHEQUITY, INC.
Yield4.3%
Growth used14.0%
10-yr IRR11.9%
Grower · 5 yrs positive
P/IV 0.78
Market implies +8.3%/yr
vs model +14.0% · below model
PARR
Rich — check why
PAR PACIFIC HOLDINGS, INC.
Yield5.9%
Growth used8.0%
10-yr IRR11.8%
Moderate grower · 3 yrs positive
P/IV 0.30
Market implies -4.3%/yr
vs model +8.0% · below model
FPH
Rich — check why
Five Point Holdings, LLC
Yield7.3%
Growth used4.0%
10-yr IRR11.8%
Steady compounder · 3 yrs positive
P/IV 1.30
Market implies +4.9%/yr
vs model +4.0% · in line
BCC
Rich — check why
BOISE CASCADE Co
Yield7.8%
Growth used2.6%
10-yr IRR11.8%
Steady compounder · 5 yrs positive
P/IV 0.52
Market implies -7.6%/yr
vs model +2.6% · below model
PHIN
Rich — check why
PHINIA INC.
Yield6.5%
Growth used6.2%
10-yr IRR11.8%
Moderate grower · 4 yrs positive
P/IV 0.92
Market implies +3.3%/yr
vs model +6.2% · in line
VCTR
Rich — check why
Victory Capital Holdings, Inc.
Yield4.7%
Growth used12.2%
10-yr IRR11.8%
Grower · 5 yrs positive
P/IV 0.76
Market implies +9.7%/yr
vs model +12.2% · in line
CXT
Rich — check why
Crane NXT, Co.
Yield6.6%
Growth used5.8%
10-yr IRR11.8%
Steady compounder · 5 yrs positive
P/IV 1.02
Market implies +5.8%/yr
vs model +5.8% · in line
WLKP
Rich — check why
Westlake Chemical Partners LP
Yield7.6%
Growth used3.2%
10-yr IRR11.8%
Steady compounder · 5 yrs positive
P/IV 1.25
Market implies +4.9%/yr
vs model +3.2% · in line
MATV
Rich — check why
Mativ Holdings, Inc.
Yield7.4%
Growth used3.6%
10-yr IRR11.8%
Steady compounder · 5 yrs positive
P/IV 1.22
Market implies +4.2%/yr
vs model +3.6% · in line
SE
Rich — check why
Sea Ltd
Yield4.0%
Growth used15.0%
10-yr IRR11.8%
Grower · 3 yrs positive
P/IV 0.72
Market implies +6.7%/yr
vs model +15.4% · below model
CARG
Rich — check why
CarGurus, Inc.
Yield4.5%
Growth used12.7%
10-yr IRR11.8%
Grower · 5 yrs positive
P/IV 0.55
Market implies +0.4%/yr
vs model +12.7% · below model
MZTI
Rich — check why
MARZETTI CO
Yield6.4%
Growth used6.3%
10-yr IRR11.7%
Moderate grower · 4 yrs positive
P/IV 0.47
Market implies -5.2%/yr
vs model +6.3% · below model
LNN
Rich — check why
LINDSAY CORP
Yield7.0%
Growth used4.5%
10-yr IRR11.7%
Steady compounder · 4 yrs positive
P/IV 0.79
Market implies +0.2%/yr
vs model +4.5% · below model
CHWY
Rich — check why
Chewy, Inc.
Yield5.6%
Growth used8.6%
10-yr IRR11.7%
Moderate grower · 3 yrs positive
P/IV 1.55
Market implies +12.1%/yr
vs model +8.6% · above model
UAL
Rich — check why
United Airlines Holdings, Inc.
Yield5.8%
Growth used8.0%
10-yr IRR11.7%
Moderate grower · 3 yrs positive
P/IV 1.34
Market implies +10.2%/yr
vs model +8.0% · in line
MCRI
Rich — check why
MONARCH CASINO & RESORT INC
Yield5.4%
Growth used9.3%
10-yr IRR11.7%
Moderate grower · 5 yrs positive
P/IV 0.76
Market implies +3.2%/yr
vs model +9.3% · below model
FOX
Rich — check why
Fox Corp
Yield7.6%
Growth used3.0%
10-yr IRR11.7%
Steady compounder · 5 yrs positive
P/IV 1.30
Market implies +5.6%/yr
vs model +3.0% · in line
PCTY
Rich — check why
Paylocity Holding Corp
Yield4.0%
Growth used15.0%
10-yr IRR11.6%
Grower · 5 yrs positive
P/IV 0.44
Market implies +8.5%/yr
vs model +20.1% · below model
NXT
Rich — check why
Nextpower Inc.
Yield4.0%
Growth used15.0%
10-yr IRR11.6%
Grower · 4 yrs positive
P/IV 2.68
Market implies +22.2%/yr
vs model +21.1% · in line
ECVT
Rich — check why
Ecovyst Inc.
Yield6.9%
Growth used4.5%
10-yr IRR11.6%
Steady compounder · 5 yrs positive
P/IV 1.29
Market implies +2.5%/yr
vs model +4.5% · in line
CRH
Rich — check why
CRH PUBLIC LTD CO
Yield5.2%
Growth used10.0%
10-yr IRR11.5%
Moderate grower · 5 yrs positive
P/IV 1.57
Market implies +10.3%/yr
vs model +10.0% · in line
SLB
Rich — check why
SLB LIMITED/NV
Yield6.3%
Growth used6.3%
10-yr IRR11.5%
Moderate grower · 5 yrs positive
P/IV 0.94
Market implies +3.6%/yr
vs model +6.3% · in line
LOGI
Rich — check why
LOGITECH INTERNATIONAL S.A.
Yield5.9%
Growth used7.5%
10-yr IRR11.5%
Moderate grower · 5 yrs positive
P/IV 1.24
Market implies +8.4%/yr
vs model +7.5% · in line
BBCP
Rich — check why
Concrete Pumping Holdings, Inc.
Yield6.4%
Growth used5.9%
10-yr IRR11.5%
Steady compounder · 4 yrs positive
P/IV 2.26
Market implies +14.5%/yr
vs model +5.9% · above model
EXPE
Rich — check why
Expedia Group, Inc.
Yield5.5%
Growth used8.5%
10-yr IRR11.5%
Moderate grower · 5 yrs positive
P/IV 0.74
Market implies +2.4%/yr
vs model +8.5% · below model
MGNI
Rich — check why
MAGNITE, INC.
Yield4.7%
Growth used11.4%
10-yr IRR11.5%
Moderate grower · 5 yrs positive
P/IV 1.41
Market implies +22.1%/yr
vs model +11.4% · above model
TMUS
Rich — check why
T-Mobile US, Inc.
Yield7.6%
Growth used2.8%
10-yr IRR11.4%
Steady compounder · 5 yrs positive
P/IV 0.68
Market implies -2.8%/yr
vs model +2.8% · below model
SFD
Rich — check why
SMITHFIELD FOODS INC
Yield7.4%
Growth used3.2%
10-yr IRR11.4%
Steady compounder · 4 yrs positive
P/IV 0.56
Market implies -8.2%/yr
vs model +3.2% · below model
ARX
Rich — check why
Accelerant Holdings
Yield8.0%
Growth used1.9%
10-yr IRR11.4%
Steady compounder · 3 yrs positive
P/IV 1.37
Market implies +6.0%/yr
vs model +1.9% · above model
PCAR
Rich — check why
PACCAR INC
Yield6.4%
Growth used5.8%
10-yr IRR11.4%
Steady compounder · 5 yrs positive
P/IV 1.19
Market implies +6.2%/yr
vs model +5.8% · in line
HLMN
Rich — check why
Hillman Solutions Corp.
Yield7.3%
Growth used3.3%
10-yr IRR11.4%
Steady compounder · 4 yrs positive
P/IV —
Market implies +26.3%/yr
vs model +3.3% · above model
CVCO
Rich — check why
CAVCO INDUSTRIES, INC.
Yield4.7%
Growth used11.4%
10-yr IRR11.4%
Moderate grower · 5 yrs positive
P/IV 1.03
Market implies +9.4%/yr
vs model +11.4% · in line
SND
Rich — check why
Smart Sand, Inc.
Yield6.5%
Growth used5.3%
10-yr IRR11.3%
Steady compounder · 4 yrs positive
P/IV 0.96
Market implies +2.1%/yr
vs model +5.3% · below model
LQDT
Rich — check why
LIQUIDITY SERVICES INC
Yield3.9%
Growth used15.0%
10-yr IRR11.3%
Grower · 5 yrs positive
P/IV 0.97
Market implies +14.2%/yr
vs model +17.2% · in line
OPCH
Rich — check why
Option Care Health, Inc.
Yield4.8%
Growth used11.0%
10-yr IRR11.2%
Moderate grower · 5 yrs positive
P/IV 0.74
Market implies +8.5%/yr
vs model +11.0% · in line
DAKT
Equity-like
DAKTRONICS INC /SD/
Yield5.6%
Growth used8.1%
10-yr IRR11.2%
Moderate grower · 3 yrs positive
P/IV 2.17
Market implies +16.6%/yr
vs model +8.1% · above model
VIV
Equity-like
TELEFONICA BRASIL S.A.
Yield10.1%
Growth used-2.7%
10-yr IRR11.2%
Steady compounder · 5 yrs positive
P/IV 1.04
Market implies -3.0%/yr
vs model -2.7% · in line
LOW
Equity-like
LOWES COMPANIES INC
Yield6.7%
Growth used4.8%
10-yr IRR11.2%
Steady compounder · 5 yrs positive
P/IV 0.88
Market implies +1.8%/yr
vs model +4.8% · in line
IBM
Equity-like
INTERNATIONAL BUSINESS MACHINES CORP
Yield5.1%
Growth used9.7%
10-yr IRR11.2%
Moderate grower · 5 yrs positive
P/IV 0.98
Market implies +7.4%/yr
vs model +9.7% · in line
NKE
Equity-like
NIKE, Inc.
Yield6.4%
Growth used5.6%
10-yr IRR11.2%
Steady compounder · 5 yrs positive
P/IV 0.94
Market implies +3.5%/yr
vs model +5.6% · in line
ERII
Equity-like
Energy Recovery, Inc.
Yield5.4%
Growth used8.5%
10-yr IRR11.1%
Moderate grower · 5 yrs positive
P/IV 2.86
Market implies +18.5%/yr
vs model +8.5% · above model
HRL
Equity-like
HORMEL FOODS CORP /DE/
Yield7.3%
Growth used3.0%
10-yr IRR11.1%
Steady compounder · 5 yrs positive
P/IV 1.04
Market implies +0.7%/yr
vs model +3.0% · in line
NBIX
Equity-like
NEUROCRINE BIOSCIENCES INC
Yield3.8%
Growth used15.0%
10-yr IRR11.1%
Grower · 5 yrs positive
P/IV 0.65
Market implies +8.9%/yr
vs model +21.2% · below model
SITE
Equity-like
SiteOne Landscape Supply, Inc.
Yield5.8%
Growth used7.4%
10-yr IRR11.1%
Moderate grower · 4 yrs positive
P/IV 1.11
Market implies +6.5%/yr
vs model +7.4% · in line
BTU
Equity-like
PEABODY ENERGY CORP
Yield8.6%
Growth used0.1%
10-yr IRR11.1%
Steady compounder · 4 yrs positive
P/IV 1.21
Market implies +2.9%/yr
vs model +0.1% · in line
