Loading institutional data...
Loading institutional data...
Held by 773 of 5,944 reporting institutions (98th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $146.35 today, the market must believe free cash flow compounds 22.4%/yr for a decade (off $254M normalized FCF).
The market's 22.4% is more optimistic than its 9-yr track record.
2-stage DCF · 0.09B shares · net debt $1.5B
mean 21.5% · volatility σ 151% · implied rate exceeded in 2/8 yrs
Central path = implied 22.4%/yr growth; shaded band = ±1σ (151%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Cash conversion lags reported earnings — watch accruals. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest; leverage rising year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 31% of free cash flow, leaving room to grow it and fund buybacks. Last year: $92M dividends + $30M buybacks = $122M returned on $295M FCF.
9 consecutive years of dividend increases · 12%/yr.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Modest payoff on reinvested capital. Current ROIC on all capital: 10%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $500M covers the $0 due within a year 499779000.0× over. Scheduled principal only (excludes interest & revolver draws). As of 2021-09-30 (10-Q).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~2.2% on $2.0B of debt.
Cash of $500M fully covers short-term debt of $0.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.20B 100.0% | $2.70B 100.0% | $2.50B 100.0% | $2.23B 100.0% | $2.12B 100.0% | $2.12B 100.0% | $1.89B 100.0% | $1.80B 100.0% | $1.69B 100.0% | $1.55B 100.0% |
| Cost of Revenue | $2.47B 77.1% | $2.05B 75.8% | $1.88B 75.1% | $1.68B 75.3% | $1.57B 74.1% | $1.55B 72.9% | $1.36B 71.8% | $1.30B 72.0% | $1.19B 70.6% | $1.09B 70.1% |
| Research & Development | $13.9M 0.4% | $7.5M 0.3% | $7.6M 0.3% | $9.5M 0.4% | $11.1M 0.5% | $14.2M 0.7% | $17.7M 0.9% | $15.2M 0.8% | $7.2M 0.4% | $6.4M 0.4% |
| Selling, General & Admin | $394.4M 12.3% | $318.7M 11.8% | $279.7M 11.2% | $234.3M 10.5% | $230.4M 10.8% | $231.2M 10.9% | $216.8M 11.4% | $214.1M 11.9% | $210.1M 12.5% | $209.5M 13.5% |
| Total Operating Expenses | $2.87B 89.7% | $2.38B 88.0% | $2.16B 86.7% | $1.93B 86.4% | $1.81B 85.3% | $1.79B 84.4% | $1.60B 84.3% | $1.53B 84.7% | $1.41B 83.5% | $1.33B 85.9% |
| Operating Income | $404.5M 12.6% | $380.6M 14.1% | $383.1M 15.3% | $348.6M 15.6% | $345.8M 16.3% | $358.6M 16.9% | $325.5M 17.2% | $305.0M 16.9% | $292.2M 17.3% | $234.4M 15.1% |
| Interest Expense | $44.2M 1.4% | $39.5M 1.5% | $47.0M 1.9% | $36.4M 1.6% | $35.8M 1.7% | $31.0M 1.5% | $35.3M 1.9% | $27.8M 1.5% | $14.9M 0.9% | $8.4M 0.5% |
| Interest & Investment Income | $3.9M 0.1% | $2.6M 0.1% | $2.4M 0.1% | $758K 0.0% | $416K 0.0% | $518K 0.0% | $942K 0.0% | $2.5M 0.1% | $1.4M 0.1% | $651K 0.0% |
| Other Income (Expense), net | -$6.3M -0.2% | -$31.9M -1.2% | -$61.7M -2.5% | -$34.2M -1.5% | $49.9M 2.3% | $3.6M 0.2% | -$11.8M -0.6% | -$24.8M -1.4% | $3.6M 0.2% | $22.8M 1.5% |
| Pretax Income | $398.1M 12.4% | $348.7M 12.9% | $321.4M 12.9% | $314.4M 14.1% | $395.7M 18.6% | $362.2M 17.1% | $313.7M 16.6% | $280.1M 15.6% | $295.8M 17.5% | $257.3M 16.6% |
| Income Tax Expense | $68.3M 2.1% | $66.4M 2.5% | $75.1M 3.0% | $75.8M 3.4% | $89.4M 4.2% | $83.0M 3.9% | $69.1M 3.6% | $52.8M 2.9% | $147.4M 8.7% | $73.7M 4.8% |
| Net Income | $328.9M 10.3% | $281.9M 10.4% | $245.8M 9.8% | $238.2M 10.7% | $305.9M 14.4% | $278.7M 13.1% | $244.1M 12.9% | $227.0M 12.6% | $147.8M 8.8% | $183.1M 11.8% |
| Per Share | ||||||||||
| EPS (Basic) | $3.59 | $3.08 | $2.68 | $2.60 | $3.24 | $2.92 | $2.56 | $2.29 | $1.49 | $1.79 |
| EPS (Diluted) | $3.58 | $3.07 | $2.68 | $2.60 | $3.24 | $2.91 | $2.55 | $2.27 | $1.47 | $1.76 |
| Weighted Avg Shares (Basic) | 91.6M | 91.6M | 91.6M | 91.4M | 94.3M | 95.5M | 95.4M | 99.1M | 99.3M | 102.5M |
| Weighted Avg Shares (Diluted) | 91.9M | 91.9M | 91.9M | 91.7M | 94.5M | 95.7M | 95.8M | 100.0M | 100.4M | 103.8M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
EOD close · as of 2026-09-17
Nothing notable to watch.
Where each multiple sits in its own 14-yr range · 82th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Low operating leverage — profit tracks sales closely (stable, less cyclical).
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 72.0 | 71.8 | 72.9 | 74.1 | 75.3 | 75.1 | 75.8 | 77.1 |
| R&D | 0.8 | 0.9 | 0.7 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 |
| SG&A | 11.9 | 11.4 | 10.9 | 10.8 | 10.5 | 11.2 | 11.8 | 12.3 |
| Operating Income | 16.9 | 17.2 | 16.9 | 16.3 | 15.6 | 15.3 | 14.1 | 12.6 |
| Income Tax | 2.9 | 3.6 | 3.9 | 4.2 | 3.4 | 3.0 | 2.5 | 2.1 |
| Net Income | 12.6 | 12.9 | 13.1 | 14.4 | 10.7 | 9.8 | 10.4 | 10.3 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on BWXT: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 651 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| LTM | $29.49T | — | — | — | — | — | — | — | — | — | 160 |
| CAT | $371.6B | 42.5× | 29.7× | 5.5× | 4.3% | 33.8% | 13.1% | 41.7% | 15.4% | 2.7× | 3,616 |
| GE | $328.8B | 38.5× | — | 7.2× | 18.5% | — | 19.0% | 46.6% | 22.2% | — | 3,077 |
| RTX | $259.8B | 39.0× | 18.5× | 2.9× | 9.7% | — | 7.6% | 10.3% | 10.3% | 0.0× | 3,277 |
| BA | $199.4B | 79.4× | 40.2× | 2.2× | 34.5% | 4.8% | 2.5% | 41.0% | 3.3% | 10.0× | 2,435 |
| DE | $185.4B | 37.1× | — | 4.1× | -11.7% | — | 11.0% | 19.4% | 12.6% | — | 2,491 |
| ABBNY | $177.4B | 47.9× | 31.6× | 5.5× | 9.5% | 34.8% | 11.9% | 28.5% | 20.4% | 0.9× | 48 |
| UNP | $167.6B | 23.6× | 16.1× | 6.8× | 1.1% | — | 29.1% | 38.7% | 14.2% | 2.6× | 2,648 |
| ETN | $158.8B | 39.2× | — | 5.8× | 10.3% | 37.6% | 14.9% | 21.0% | 13.9% | — | 2,398 |
| HON | $131.2B | 28.1× | 16.1× | 3.5× | 7.8% | 36.9% | 12.6% | 34.0% | 9.8% | 3.6× | 2,694 |
| LMT | $123.2B | 25.0× | 16.1× | 1.6× | 5.6% | 10.2% | 6.7% | 74.6% | 17.7% | 2.5× | 2,807 |
| PH | $118.7B | 34.1× | 26.8× | 6.0× | -0.4% | 36.9% | 17.8% | 25.8% | 16.7% | 1.6× | 1,845 |
| ADP | $108.3B | 24.9× | — | 4.9× | 6.7% | 46.4% | 20.1% | 73.2% | 40.1% | — | 2,179 |
| GD | $96.2B | 23.0× | 16.9× | 1.8× | 10.1% | — | 8.0% | 16.4% | 12.5% | 1.3× | 2,123 |
| TT | $94.4B | 32.6× | 23.3× | 4.4× | 7.5% | — | 13.7% | 34.0% | 22.1% | 1.1× | 1,658 |
| VRT | $92.4B | 70.8× | 43.8× | 9.0× | 27.7% | 36.3% | 13.0% | 33.8% | 19.4% | 1.4× | 1,748 |
| PWR | $92.2B | 90.7× | 45.8× | 3.2× | 20.3% | 15.0% | 3.6% | 11.5% | 10.6% | 0.4× | 1,659 |
| JCI | $91.9B | 28.0× | — | 3.9× | 2.8% | 36.4% | 13.9% | 25.5% | 14.4% | — | 1,487 |
| HWM | $90.7B | 60.9× | 39.9× | 11.0× | 11.1% | — | 18.3% | 28.2% | 17.9% | 1.3× | 1,399 |
| CSX | $89.1B | 31.1× | 14.4× | 6.3× | -3.1% | — | 20.5% | 22.0% | 22.0% | — | 1,791 |
| MMM | $87.3B | 27.4× | 16.8× | 3.5× | 1.5% | 39.9% | 13.0% | 69.1% | 18.8% | 2.1× | 2,051 |
| WM | $86.0B | 31.8× | 12.1× | 3.4× | 14.2% | 40.4% | 10.7% | 27.1% | 25.3% | 0.1× | 2,262 |
| UPS | $85.0B | 15.3× | 9.5× | 1.0× | -2.6% | — | 6.3% | 34.3% | 13.8% | 2.2× | 2,025 |
| EMR | $83.0B | 36.5× | — | 4.6× | 3.0% | 52.8% | 12.7% | 11.3% | 6.9% | — | 2,112 |
| CTAS | $79.8B | 45.0× | 28.7× | 7.7× | 7.7% | 50.0% | 17.5% | 38.7% | 25.5% | 0.8× | 1,366 |
| BWXT | $13.4B | 40.9× | 29.0× | 4.2× | 18.3% | 22.9% | 10.3% | 26.7% | 10.1% | 3.9× | 773 |
Peers = companies sharing BWXT's sector (Industrials) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.